Q: What is WF International Limited Ordinary Shares's WACC?

WF International Limited Ordinary Shares (WXM) has a Weighted Average Cost of Capital (WACC) of 12.59%. This is calculated using a Cost of Equity of 12.01% (via CAPM with a beta of 2.18) and a pre-tax Cost of Debt of 16.24%, with an equity weight of 86.13% in the capital structure.

Q: Is WF International Limited Ordinary Shares's WACC high or low?

WF International Limited Ordinary Shares's WACC of 12.59% 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 WF International Limited Ordinary Shares's WACC calculated?

WF International Limited Ordinary Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 12.01% is derived from the CAPM model using a beta of 2.18. The pre-tax Cost of Debt (Rd) is 16.24%. The capital structure is 86.13% equity and 13.87% debt.

Question 1

What is WF International Limited Ordinary Shares's WACC?

Accepted Answer

WF International Limited Ordinary Shares（WXM） WACC 解读

WF International Limited Ordinary Shares（WXM）当前估算的 WACC 为 12.59%。其中股权成本为 12.01%，税前债务成本为 16.24%，股权权重为 86.13%。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 WF International Limited Ordinary Shares's WACC high or low?

Accepted Answer

WF International Limited Ordinary Shares（WXM） WACC 解读

WF International Limited Ordinary Shares（WXM）当前估算的 WACC 为 12.59%。其中股权成本为 12.01%，税前债务成本为 16.24%，股权权重为 86.13%。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 WF International Limited Ordinary Shares's WACC calculated?

Accepted Answer

WF International Limited Ordinary Shares（WXM） WACC 解读

WF International Limited Ordinary Shares（WXM）当前估算的 WACC 为 12.59%。其中股权成本为 12.01%，税前债务成本为 16.24%，股权权重为 86.13%。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。

WF International Limited Ordinary Shares (WXM) — WACC 分析

WACC 构成

解读

WF International Limited Ordinary Shares（WXM）WACC：12.59%

WACC计算器

WF International Limited Ordinary Shares（WXM） WACC 解读

WXM 公司分析

WXM DCF 估值

继续做同行对比