Question 1

What is Li Auto Inc. American Depositary Shares's WACC?

Accepted Answer

Li Auto Inc. American Depositary Shares (LI) has a Weighted Average Cost of Capital (WACC) of 8.26%. This is calculated using a Cost of Equity of 8.66% (via CAPM with a beta of 1.04) and a pre-tax Cost of Debt of 2.26%, with an equity weight of 94.21% in the capital structure.

Question 2

Is Li Auto Inc. American Depositary Shares's WACC high or low?

Accepted Answer

Li Auto Inc. American Depositary Shares's WACC of 8.26% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Li Auto Inc. American Depositary Shares's WACC calculated?

Accepted Answer

Li Auto Inc. American Depositary Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.66% is derived from the CAPM model using a beta of 1.04. The pre-tax Cost of Debt (Rd) is 2.26%. The capital structure is 94.21% equity and 5.79% debt.

Li Auto Inc. American Depositary Shares (LI) — WACC 分析

WACC 构成

解读

Li Auto Inc. American Depositary Shares（LI）WACC：8.26%

WACC计算器

Li Auto Inc. American Depositary Shares（LI） WACC 解读

LI 公司分析

LI DCF 估值

继续做同行对比