Question 1

What is G Willi-Food International Ltd's WACC?

Accepted Answer

G Willi-Food International Ltd (WILC) has a Weighted Average Cost of Capital (WACC) of 8.68%. This is calculated using a Cost of Equity of 8.68% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 5.00%, with an equity weight of 100.00% in the capital structure.

Question 2

Is G Willi-Food International Ltd's WACC high or low?

Accepted Answer

G Willi-Food International Ltd's WACC of 8.68% 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 G Willi-Food International Ltd's WACC calculated?

Accepted Answer

G Willi-Food International Ltd's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.68% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 5.00%. The capital structure is 100.00% equity and 0.00% debt.

G Willi-Food International Ltd (WILC) — WACC 分析

WACC 构成

解读

G Willi-Food International Ltd（WILC）WACC：8.68%

WACC计算器

G Willi-Food International Ltd（WILC） WACC 解读

WILC 公司分析

WILC DCF 估值

继续做同行对比