BILI Social InternationalBSCL 32 WACC % is 31.96% as of Jul. 09, 2026, which is 217% above its 10-year median of 10.09. GuruFocus rates BSCL with a GF Score™ of 32/100. The stock has 2 warning signs investors should review. Among 571 Interactive Media companies, BILI Social International ranks worse than 98.42% on this metric.
As of today (2026-07-09), BILI Social International's weighted average cost of capital is 31.96%%. BILI Social International's ROIC % is 221.14% (calculated using TTM income statement data).
BILI Social International generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
For a comprehensive WACC calculation, please access the WACC Calculator.
BILI Social International (OTCPK:BSCL) 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, BILI Social International's weighted average cost of capital is 31.96%%. BILI Social International's ROIC % is 221.14% (calculated using TTM income statement data).
BILI Social International generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year annual 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 annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
* 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.
BILI Social International WACC % Chart
BILI Social International Annual Data
Trend
Dec24
Dec25
WACC %
0.00
0.00
BILI Social International Semi-Annual Data
Dec24
Dec25
WACC %
0.00
0.00
BSCL vs DIBS, DOYU, BZFD: WACC % Comparison
For the Internet Content & Information subindustry, BILI Social 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.
BILI Social International WACC % vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, BILI Social International's WACC % distribution charts can be found below:
* The bar in red indicates where BILI Social International's WACC % falls into.
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, BILI Social International's market capitalization (E) is $169.633 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 annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, BILI Social International's latest one-year annual average Book Value of Debt (D) is $0.016 Mil.
a) weight of equity = E / (E + D) = 169.633 / (169.633 + 0.016) = 0.9999
b) weight of debt = D / (E + D) = 0.016 / (169.633 + 0.016) = 0.0001
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 4.561%. 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. BILI Social International's beta is 4.5658.
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 = 4.561% + 4.5658 * 6% = 31.9558%
3. Cost of Debt:
GuruFocus uses latest annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
As of Dec. 2025, BILI Social International's interest expense (positive number) was $0.014 Mil. Its total Book Value of Debt (D) is $0.016 Mil.
Cost of Debt = 0.014 / 0.016 = 87.5%.
4. Multiply by one minus annual Tax Rate:
GuruFocus uses the most recent annual Tax Expense divided by the most recent annual Pre-Tax Income to calculate the tax rate. The calculated annual 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 annual Tax Rate = 0 / 1.059 = 0%.
* 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.
BILI Social International (BSCL) has a WACC % of 31.96% as of Jul. 09, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on BILI Social International and its competitors. This is 217% above median its historical median of 10.09. Over the past decade, BILI Social International's WACC % has ranged from 3.13 to 31.89. According to the industry distribution chart, BILI Social International ranks #562 out of 571 companies in the Interactive Media industry, placing it in the top 98.4%.
Is BILI Social International's WACC % too high?
BILI Social International's current WACC % of 31.96% is 217% above median its 10-year median of 10.09. Over the past 10 years, this metric has ranged from a low of 3.13 to a high of 31.89. The Interactive Media industry median WACC % is 7.12. BILI Social International's value of 31.96% is 348.9% above this industry median. Based on the distribution chart, BILI Social International ranks #562 out of 571 companies in the Interactive Media industry, which is in the bottom quartile relative to peers. Overall, BILI Social International has a GF Score™ of 32/100, reflecting its overall financial health beyond just this single metric.
How does BILI Social International's WACC % compare to DIBS and DOYU?
According to the Interactive Media industry distribution chart, BILI Social International ranks #562 out of 571 companies for WACC %. This places BILI Social International in the lower half of its industry. The industry median WACC % is 7.12. BILI Social International's value of 31.96% is 348.9% above this benchmark. Historically, BILI Social International's own WACC % has ranged from 3.13 to 31.89 over the past decade. While the company's 10-year median is 10.09 vs. the industry median of 7.12, BILI Social 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 7.12, 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. BILI Social International's current WACC % of 31.96% is 348.9% 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 BILI Social International and its competitors. For the Interactive Media industry, the median WACC % is 7.12 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. BILI Social International's current WACC % is 31.96%, which is 217% above median its own 10-year median of 10.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is BILI Social International stock overvalued right now?
BILI Social International (BSCL) has a current WACC % of 31.96%. The current WACC % is 31.96%, which is 217% above median its 10-year median of 10.09 and 348.9% above the Interactive Media industry median of 7.12. BILI Social International's overall GF Score™ is 32/100 with 2 warning signs 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 BILI Social International (BSCL), the current WACC % is 31.96% as of Jul. 09, 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.
BILI Social International Inc is a creator commerce platform for brands and creators. Its products are BILI Store, which helps creators launch a product page without code, add curated items, connect it to their BILI Tree, and earn from commerce; BILI Tree gives creators a clean link-in-bio home for links, videos, contact blocks, and products, with a path into a BILI Store when it is ready to sell; BiliBoost is a full-service creator marketing program for brands that need ideas, creator matching, creative briefs, AI-assisted video concepts, and campaign execution in one place; and Collaboration is the creator-side path into BiliBoost: creators can review open brand campaigns, apply when the fit is, upload KOL videos, and build a paid collaboration history.
32GF Score
Get the complete analysis for BSCL
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
BSCL has been successfully added to your 