Question 1

What is Origin Agritech Limited's WACC?

Accepted Answer

Origin Agritech Limited (SEED) has a Weighted Average Cost of Capital (WACC) of 7.66%. 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 2.00%, with an equity weight of 82.64% in the capital structure.

Question 2

Is Origin Agritech Limited's WACC high or low?

Accepted Answer

Origin Agritech Limited's WACC of 7.66% is below the typical range of 8-12% for most companies, indicating relatively low cost of capital and lower risk. 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 Origin Agritech Limited's WACC calculated?

Accepted Answer

Origin Agritech Limited'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 2.00%. The capital structure is 82.64% equity and 17.36% debt.

Origin Agritech Limited (SEED) — WACC 分析

WACC 构成

解读

Origin Agritech Limited（SEED）WACC：7.66%

WACC计算器

Origin Agritech Limited（SEED） WACC 解读

SEED 公司分析

SEED DCF 估值

继续做同行对比