Q: What is PN Smart Energy Limited Class A Ordinary Shares's WACC?

PN Smart Energy Limited Class A Ordinary Shares (PN) has a Weighted Average Cost of Capital (WACC) of 8.88%. This is calculated using a Cost of Equity of 8.85% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 9.75%, with an equity weight of 96.29% in the capital structure.

Q: Is PN Smart Energy Limited Class A Ordinary Shares's WACC high or low?

PN Smart Energy Limited Class A Ordinary Shares's WACC of 8.88% 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.

Q: How is PN Smart Energy Limited Class A Ordinary Shares's WACC calculated?

PN Smart Energy Limited 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 8.85% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 9.75%. The capital structure is 96.29% equity and 3.71% debt.

Question 1

What is PN Smart Energy Limited Class A Ordinary Shares's WACC?

Accepted Answer

PN Smart Energy Limited Class A Ordinary Shares（PN） WACC 解读

PN Smart Energy Limited Class A Ordinary Shares（PN）当前估算的 WACC 为 8.88%。其中股权成本为 8.85%，税前债务成本为 9.75%，股权权重为 96.29%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 2

Is PN Smart Energy Limited Class A Ordinary Shares's WACC high or low?

Accepted Answer

PN Smart Energy Limited Class A Ordinary Shares（PN） WACC 解读

PN Smart Energy Limited Class A Ordinary Shares（PN）当前估算的 WACC 为 8.88%。其中股权成本为 8.85%，税前债务成本为 9.75%，股权权重为 96.29%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 3

How is PN Smart Energy Limited Class A Ordinary Shares's WACC calculated?

Accepted Answer

PN Smart Energy Limited Class A Ordinary Shares（PN） WACC 解读

PN Smart Energy Limited Class A Ordinary Shares（PN）当前估算的 WACC 为 8.88%。其中股权成本为 8.85%，税前债务成本为 9.75%，股权权重为 96.29%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

PN Smart Energy Limited Class A Ordinary Shares (PN) — WACC 分析

WACC 构成

解读

PN Smart Energy Limited Class A Ordinary Shares（PN）WACC：8.88%

WACC计算器

PN Smart Energy Limited Class A Ordinary Shares（PN） WACC 解读

PN 公司分析

PN DCF 估值

继续做同行对比