Question 1

What is Maase Inc. Class A Ordinary Shares's WACC?

Accepted Answer

Maase Inc. Class A Ordinary Shares (MAAS) has a Weighted Average Cost of Capital (WACC) of 12.55%. This is calculated using a Cost of Equity of 12.57% (via CAPM with a beta of 2.38) and a pre-tax Cost of Debt of 2.00%, with an equity weight of 99.78% in the capital structure.

Question 2

Is Maase Inc. Class A Ordinary Shares's WACC high or low?

Accepted Answer

Maase Inc. Class A Ordinary Shares's WACC of 12.55% is above the typical range, indicating higher perceived risk and cost of capital. 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 Maase Inc. Class A Ordinary Shares's WACC calculated?

Accepted Answer

Maase Inc. Class A Ordinary Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 12.57% is derived from the CAPM model using a beta of 2.38. The pre-tax Cost of Debt (Rd) is 2.00%. The capital structure is 99.78% equity and 0.22% debt.

Maase Inc. Class A Ordinary Shares (MAAS) — WACC 分析

WACC 构成

解读

Maase Inc. Class A Ordinary Shares（MAAS）WACC：12.55%

WACC计算器

Maase Inc. Class A Ordinary Shares（MAAS） WACC 解读

MAAS 公司分析

MAAS DCF 估值

继续做同行对比