Haidilao International HoldingFRA:8HI +0.59%85 WACC % is 10.22% as of Jul. 13, 2026, which is 18% above its 10-year median of 8.65. GuruFocus rates FRA:8HI with a GF Score™ of 85/100 and a GF Value™ of €1.98 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 364 Restaurants companies, Haidilao International Holding ranks worse than 93.41% on this metric.
As of today (2026-07-13), Haidilao International Holding's weighted average cost of capital is 10.22%%. Haidilao International Holding's ROIC % is 27.84% (calculated using TTM income statement data).
Haidilao International Holding 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.
Haidilao International Holding (FRA:8HI) 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, Haidilao International Holding's weighted average cost of capital is 10.22%%. Haidilao International Holding's ROIC % is 27.84% (calculated using TTM income statement data).
Haidilao International Holding 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 semi-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 TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
Related Terms
Haidilao International Holding 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 Restaurants subindustry, Haidilao International Holding'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.
Haidilao International Holding WACC % vs Restaurants Industry
For the Restaurants industry and Consumer Cyclical sector, Haidilao International Holding's WACC % distribution charts can be found below:
* The bar in red indicates where Haidilao International Holding'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, Haidilao International Holding's market capitalization (E) is €6640.721 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 semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, Haidilao International Holding's latest one-year semi-annual average Book Value of Debt (D) is €749.272 Mil.
a) weight of equity = E / (E + D) = 6640.721 / (6640.721 + 749.272) = 0.8986
b) weight of debt = D / (E + D) = 749.272 / (6640.721 + 749.272) = 0.1014
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 4.575%. 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. Haidilao International Holding's beta is 1.0836.
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 = 4.575% + 1.0836 * 6% = 11.0766%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, Haidilao International Holding's interest expense (positive number) was €28.822 Mil. Its total Book Value of Debt (D) is €749.272 Mil.
Cost of Debt = 28.822 / 749.272 = 3.8467%.
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 = 214.15 / 703.347 = 30.45%.
* 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.
Haidilao International Holding (FRA:8HI) has a WACC % of 10.22% as of Jul. 13, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Haidilao International Holding and its competitors. This is 18% above median its historical median of 8.65. Over the past decade, Haidilao International Holding's WACC % has ranged from 1.37 to 14.47. According to the industry distribution chart, Haidilao International Holding ranks #340 out of 364 companies in the Restaurants industry, placing it in the top 93.4%.
Is Haidilao International Holding's WACC % too high?
Haidilao International Holding's current WACC % of 10.22% is 18% above median its 10-year median of 8.65. Over the past 10 years, this metric has ranged from a low of 1.37 to a high of 14.47. The Restaurants industry median WACC % is 5.49. Haidilao International Holding's value of 10.22% is 86.2% above this industry median. Based on the distribution chart, Haidilao International Holding ranks #340 out of 364 companies in the Restaurants industry, which is in the bottom quartile relative to peers. Overall, Haidilao International Holding has a GF Score™ of 85/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Haidilao International Holding's WACC % compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Haidilao International Holding ranks #340 out of 364 companies for WACC %. This places Haidilao International Holding in the lower half of its industry. The industry median WACC % is 5.49. Haidilao International Holding's value of 10.22% is 86.2% above this benchmark. Historically, Haidilao International Holding's own WACC % has ranged from 1.37 to 14.47 over the past decade. While the company's 10-year median is 8.65 vs. the industry median of 5.49, Haidilao International Holding 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 Restaurants company?
The median WACC % among Restaurants companies is 5.49, based on 364 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. Haidilao International Holding's current WACC % of 10.22% is 86.2% 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 Haidilao International Holding and its competitors. For the Restaurants industry, the median WACC % is 5.49 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Haidilao International Holding's current WACC % is 10.22%, which is 18% above median its own 10-year median of 8.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haidilao International Holding stock overvalued right now?
Based on GuruFocus' analysis, Haidilao International Holding (FRA:8HI) is currently considered Significantly Undervalued. The stock's GF Value™ is €1.98, compared to a current price of €1.20 — trading 39.4% below its estimated fair value. The current WACC % is 10.22%, which is 18% above median its 10-year median of 8.65 and 86.2% above the Restaurants industry median of 5.49. Haidilao International Holding's overall GF Score™ is 85/100 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 Haidilao International Holding (FRA:8HI), the current WACC % is 10.22% as of Jul. 13, 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 Haidilao International Holding (FRA:8HI) Overvalued in 2026?
Based on GuruFocus' analysis, Haidilao International Holding stock appears to be undervalued.
The current stock price of €1.20 is trading 39.4% below its estimated GF Value™ of €1.98.
GuruFocus considers Haidilao International Holding to be Significantly Undervalued.
Key valuation signals for FRA:8HI:
WACC %: 10.22% (18% above median its 10-year median of 8.65)
GF Value™: €1.98 vs. price of €1.20 (39.4% below fair value)
Industry Position: 86.2% above the Restaurants median (#340 of 364)
No single metric tells the full story. See the FRA:8HI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Haidilao International Holding Business Description
Haidilao, founded in Sichuan in 1998, is a prominent Chinese hot pot restaurant operator. Following the spinoff of its international unit Super Hi, Haidilao now focuses solely on managing restaurants in Greater China.By the end of 2024, the chain operated over 1,300 stores in Greater China, generating more than CNY 40 billion in systemwide sales, making it one of the largest restaurant operators in China. The majority of its restaurants are company-owned, with only a small fraction franchised.
85GF Score
Get the complete analysis for FRA:8HI
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
FRA:8HI has been successfully added to your 
