Westwing Comercio VarejistaBSP:WEST3 +5.03%58 WACC % is 11.73% as of Jun. 29, 2026, which is 12% above its 10-year median of 10.46. GuruFocus rates BSP:WEST3 with a GF Score™ of 58/100 and a GF Value™ of R$6.69 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 1,138 Retail - Cyclical companies, Westwing Comercio Varejista ranks worse than 82.95% on this metric.
As of today (2026-06-29), Westwing Comercio Varejista's weighted average cost of capital is 11.73%%. Westwing Comercio Varejista's ROIC % is -10.04% (calculated using TTM income statement data).
Westwing Comercio Varejista 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.
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, Westwing Comercio Varejista's weighted average cost of capital is 11.73%%. Westwing Comercio Varejista's ROIC % is -10.04% (calculated using TTM income statement data).
Westwing Comercio Varejista 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
Westwing Comercio Varejista 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 Specialty Retail subindustry, Westwing Comercio Varejista'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.
Westwing Comercio Varejista WACC % vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Westwing Comercio Varejista's WACC % distribution charts can be found below:
* The bar in red indicates where Westwing Comercio Varejista'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, Westwing Comercio Varejista's market capitalization (E) is R$46.437 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, Westwing Comercio Varejista's latest one-year quarterly average Book Value of Debt (D) is R$9.1084 Mil.
a) weight of equity = E / (E + D) = 46.437 / (46.437 + 9.1084) = 0.836
b) weight of debt = D / (E + D) = 9.1084 / (46.437 + 9.1084) = 0.164
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 4.378%. 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. Westwing Comercio Varejista's beta is 1.2816.
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 = 4.378% + 1.2816 * 6% = 12.0676%
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, Westwing Comercio Varejista's interest expense (positive number) was R$1.617 Mil. Its total Book Value of Debt (D) is R$9.1084 Mil.
Cost of Debt = 1.617 / 9.1084 = 17.7528%.
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 = -1.619 / -3.72 = 43.52%.
* 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.
Westwing Comercio Varejista (BSP:WEST3) has a WACC % of 11.73% as of Jun. 29, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Westwing Comercio Varejista and its competitors. This is 12% above median its historical median of 10.46. Over the past decade, Westwing Comercio Varejista's WACC % has ranged from 8.42 to 12.19. According to the industry distribution chart, Westwing Comercio Varejista ranks #944 out of 1138 companies in the Retail - Cyclical industry, placing it in the top 83%.
Is Westwing Comercio Varejista's WACC % too high?
Westwing Comercio Varejista's current WACC % of 11.73% is 12% above median its 10-year median of 10.46. Over the past 10 years, this metric has ranged from a low of 8.42 to a high of 12.19. The Retail - Cyclical industry median WACC % is 7.56. Westwing Comercio Varejista's value of 11.73% is 55.3% above this industry median. Based on the distribution chart, Westwing Comercio Varejista ranks #944 out of 1138 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Westwing Comercio Varejista has a GF Score™ of 58/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Westwing Comercio Varejista's WACC % compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Westwing Comercio Varejista ranks #944 out of 1138 companies for WACC %. This places Westwing Comercio Varejista in the lower half of its industry. The industry median WACC % is 7.56. Westwing Comercio Varejista's value of 11.73% is 55.3% above this benchmark. Historically, Westwing Comercio Varejista's own WACC % has ranged from 8.42 to 12.19 over the past decade. While the company's 10-year median is 10.46 vs. the industry median of 7.56, Westwing Comercio Varejista 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 a Retail - Cyclical company?
The median WACC % among Retail - Cyclical companies is 7.56, based on 1,138 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. Westwing Comercio Varejista's current WACC % of 11.73% is 55.3% 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 Westwing Comercio Varejista and its competitors. For the Retail - Cyclical industry, the median WACC % is 7.56 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Westwing Comercio Varejista's current WACC % is 11.73%, which is 12% above median its own 10-year median of 10.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Westwing Comercio Varejista stock overvalued right now?
Based on GuruFocus' analysis, Westwing Comercio Varejista (BSP:WEST3) is currently considered Possible Value Trap. The stock's GF Value™ is R$6.69, compared to a current price of R$4.18 — trading 37.5% below its estimated fair value. The current WACC % is 11.73%, which is 12% above median its 10-year median of 10.46 and 55.3% above the Retail - Cyclical industry median of 7.56. Westwing Comercio Varejista's overall GF Score™ is 58/100 with 3 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 Westwing Comercio Varejista (BSP:WEST3), the current WACC % is 11.73% as of Jun. 29, 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 Westwing Comercio Varejista (BSP:WEST3) Overvalued in 2026?
Based on GuruFocus' analysis, Westwing Comercio Varejista stock appears to be undervalued.
The current stock price of R$4.18 is trading 37.5% below its estimated GF Value™ of R$6.69.
GuruFocus considers Westwing Comercio Varejista to be Possible Value Trap.
Key valuation signals for BSP:WEST3:
WACC %: 11.73% (12% above median its 10-year median of 10.46)
GF Value™: R$6.69 vs. price of R$4.18 (37.5% below fair value)
Industry Position: 55.3% above the Retail - Cyclical median (#944 of 1138)
No single metric tells the full story. See the BSP:WEST3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Westwing Comercio Varejista SA is engaged in the business of providing home decor and furnishing products. The Company's corporate purpose is to sell furniture, decorative items and clothing and accessories in general, mostly through its website and platforms for mobile applications and physical stores. It offers sofas, dining table, bookcases, beds, bar trolleys, pet furniture, towels sets, garden accessories, carpets, crockery, lighting products, and related products.
58GF Score
Get the complete analysis for BSP:WEST3
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
BSP:WEST3 has been successfully added to your 
