Q: What is WeShop Holdings Limited Class A Ordinary Shares's WACC?

WeShop Holdings Limited Class A Ordinary Shares (WSHP) has a Weighted Average Cost of Capital (WACC) of 18.79%. This is calculated using a Cost of Equity of 17.45% (via CAPM with a beta of 4.05) and a pre-tax Cost of Debt of 191.93%, with an equity weight of 99.23% in the capital structure.

Q: Is WeShop Holdings Limited Class A Ordinary Shares's WACC high or low?

WeShop Holdings Limited Class A Ordinary Shares's WACC of 18.79% 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.

Q: How is WeShop Holdings Limited Class A Ordinary Shares's WACC calculated?

WeShop Holdings 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 17.45% is derived from the CAPM model using a beta of 4.05. The pre-tax Cost of Debt (Rd) is 191.93%. The capital structure is 99.23% equity and 0.77% debt.

Question 1

What is WeShop Holdings Limited Class A Ordinary Shares's WACC?

Accepted Answer

WeShop Holdings Limited Class A Ordinary Shares（WSHP） WACC 解读

WeShop Holdings Limited Class A Ordinary Shares（WSHP）当前估算的 WACC 为 18.79%。其中股权成本为 17.45%，税前债务成本为 191.93%，股权权重为 99.23%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

Question 2

Is WeShop Holdings Limited Class A Ordinary Shares's WACC high or low?

Accepted Answer

WeShop Holdings Limited Class A Ordinary Shares（WSHP） WACC 解读

WeShop Holdings Limited Class A Ordinary Shares（WSHP）当前估算的 WACC 为 18.79%。其中股权成本为 17.45%，税前债务成本为 191.93%，股权权重为 99.23%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

Question 3

How is WeShop Holdings Limited Class A Ordinary Shares's WACC calculated?

Accepted Answer

WeShop Holdings Limited Class A Ordinary Shares（WSHP） WACC 解读

WeShop Holdings Limited Class A Ordinary Shares（WSHP）当前估算的 WACC 为 18.79%。其中股权成本为 17.45%，税前债务成本为 191.93%，股权权重为 99.23%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

WeShop Holdings Limited Class A Ordinary Shares (WSHP) — WACC 分析

WACC 构成

解读

WeShop Holdings Limited Class A Ordinary Shares（WSHP）WACC：18.79%

WACC计算器

WeShop Holdings Limited Class A Ordinary Shares（WSHP） WACC 解读

WSHP 公司分析

WSHP DCF 估值

继续做同行对比