Boyaa Interactive InternationalBOYAF 76 WACC % is 57.31% as of Jun. 28, 2026, which is 556% above its 10-year median of 8.74. GuruFocus rates BOYAF with a GF Score™ of 76/100 and a GF Value™ of $0.56. The stock has 1 warning sign investors should review. Among 571 Interactive Media companies, Boyaa Interactive International ranks better than 87.39% on this metric.
As of today (2026-06-28), Boyaa Interactive International's weighted average cost of capital is 57.31%%. Boyaa Interactive International's ROIC % is 4.15% (calculated using TTM income statement data).
Boyaa Interactive International earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Boyaa Interactive International (OTCPK:BOYAF) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Boyaa Interactive International's weighted average cost of capital is 57.31%%. Boyaa Interactive International's ROIC % is 4.15% (calculated using TTM income statement data).
Boyaa Interactive International earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Boyaa Interactive International WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Electronic Gaming & Multimedia subindustry, Boyaa Interactive International's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Boyaa Interactive International WACC % vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, Boyaa Interactive International's WACC % distribution charts can be found below:
* The bar in red indicates where Boyaa Interactive International's WACC % falls into.
Boyaa Interactive International WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Boyaa Interactive International's market capitalization (E) is $194.593 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Boyaa Interactive International's latest one-year quarterly average Book Value of Debt (D) is $1.4936 Mil.
a) weight of equity = E / (E + D) = 194.593 / (194.593 + 1.4936) = 0.9924
b) weight of debt = D / (E + D) = 1.4936 / (194.593 + 1.4936) = 0.0076
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.376%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Boyaa Interactive International's beta is 8.8653.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.376% + 8.8653 * 6% = 57.5678%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Boyaa Interactive International's interest expense (positive number) was $0.413 Mil. Its total Book Value of Debt (D) is $1.4936 Mil.
Cost of Debt = 0.413 / 1.4936 = 27.6513%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = -11.241 / -75.024 = 14.98%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Boyaa Interactive International (BOYAF) has a WACC % of 57.31% as of Jun. 28, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Boyaa Interactive International and its competitors. This is 556% above median its historical median of 8.74. Over the past decade, Boyaa Interactive International's WACC % has ranged from 1.14 to 13.37. According to the industry distribution chart, Boyaa Interactive International ranks #72 out of 571 companies in the Interactive Media industry, placing it in the top 12.6%.
Is Boyaa Interactive International's WACC % too high?
Boyaa Interactive International's current WACC % of 57.31% is 556% above median its 10-year median of 8.74. Over the past 10 years, this metric has ranged from a low of 1.14 to a high of 13.37. The Interactive Media industry median WACC % is 7.10. Boyaa Interactive International's value of 57.31% is 707.2% above this industry median. Based on the distribution chart, Boyaa Interactive International ranks #72 out of 571 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Boyaa Interactive International has a GF Score™ of 76/100, reflecting its overall financial health beyond just this single metric.
How does Boyaa Interactive International's WACC % compare to NTES and EA?
According to the Interactive Media industry distribution chart, Boyaa Interactive International ranks #72 out of 571 companies for WACC %. This places Boyaa Interactive International in the top 13% of its industry — outperforming the majority of peers. The industry median WACC % is 7.10. Boyaa Interactive International's value of 57.31% is 707.2% above this benchmark. Historically, Boyaa Interactive International's own WACC % has ranged from 1.14 to 13.37 over the past decade. While the company's 10-year median is 8.74 vs. the industry median of 7.10, Boyaa Interactive International has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for an Interactive Media company?
The median WACC % among Interactive Media companies is 7.10, based on 571 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Boyaa Interactive International's current WACC % of 57.31% is 707.2% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Boyaa Interactive International and its competitors. For the Interactive Media industry, the median WACC % is 7.10 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Boyaa Interactive International's current WACC % is 57.31%, which is 556% above median its own 10-year median of 8.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Boyaa Interactive International stock overvalued right now?
Boyaa Interactive International (BOYAF) has a current WACC % of 57.31%. The stock's GF Value™ is $0.56, compared to a current price of $0.45 — trading 19.6% below its estimated fair value. The current WACC % is 57.31%, which is 556% above median its 10-year median of 8.74 and 707.2% above the Interactive Media industry median of 7.10. Boyaa Interactive International's overall GF Score™ is 76/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Boyaa Interactive International (BOYAF), the current WACC % is 57.31% as of Jun. 28, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Boyaa Interactive International (BOYAF) Overvalued in 2026?
Based on GuruFocus' analysis, Boyaa Interactive International stock appears to be undervalued.
The current stock price of $0.45 is trading 19.6% below its estimated GF Value™ of $0.56.
Key valuation signals for BOYAF:
WACC %: 57.31% (556% above median its 10-year median of 8.74)
GF Value™: $0.56 vs. price of $0.45 (19.6% below fair value)
Industry Position: 707.2% above the Interactive Media median (#72 of 571)
No single metric tells the full story. See the BOYAF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Boyaa Interactive International Business Description
Boyaa Interactive International Ltd is an investment holding company. Along with its subsidiaries, the company is engaged in the development and operation of online card and board games, and is committed to promoting and developing Web3 game-related business. The group's reportable segments are the Online game related business, the Web3 related business, and the Property investment business. A majority of its revenue is generated from the Online game related business segment, which is engaged in mobile and computer games development, operations, and related advisory services. Geographically, the group's operations are substantially located in Hong Kong.
76GF Score
Get the complete analysis for BOYAF
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BOYAF has been successfully added to your 
