Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Happy Belly Food GroupFRA:W3J +2.65%52 WACC % is 4.97% as of Jul. 29, 2026, which is 41% below its 10-year median of 8.38. GuruFocus rates FRA:W3J with a GF Score™ of 52/100 and a GF Value™ of €1.16 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 2,040 Consumer Packaged Goods companies, Happy Belly Food Group ranks worse than 92.99% on this metric.
As of today (2026-07-29), Happy Belly Food Group's weighted average cost of capital is 4.97%%. Happy Belly Food Group's ROIC % is -121.31% (calculated using TTM income statement data).
Happy Belly Food Group 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.
Happy Belly Food Group (FRA:W3J) 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, Happy Belly Food Group's weighted average cost of capital is 4.97%%. Happy Belly Food Group's ROIC % is -121.31% (calculated using TTM income statement data).
Happy Belly Food Group 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.
* 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 Packaged Foods subindustry, Happy Belly Food Group'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.
Happy Belly Food Group WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Happy Belly Food Group's WACC % distribution charts can be found below:
* The bar in red indicates where Happy Belly Food Group'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, Happy Belly Food Group's market capitalization (E) is €147.705 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, Happy Belly Food Group's latest one-year quarterly average Book Value of Debt (D) is €4.3532 Mil.
a) weight of equity = E / (E + D) = 147.705 / (147.705 + 4.3532) = 0.9714
b) weight of debt = D / (E + D) = 4.3532 / (147.705 + 4.3532) = 0.0286
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 3.42%. 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. Happy Belly Food Group's beta is 0.2027.
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 = 3.42% + 0.2027 * 6% = 4.6362%
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, Happy Belly Food Group's interest expense (positive number) was €0.712 Mil. Its total Book Value of Debt (D) is €4.3532 Mil.
Cost of Debt = 0.712 / 4.3532 = 16.3558%.
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 = 0.003 / -7.441 = -0.04%, which is less than 0%. Therefore it's set to 0%.
Happy Belly Food Group's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.9714
*
4.6362%
+
0.0286
*
16.3558%
*
(1 - 0%)
=
4.97%
* 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.
Happy Belly Food Group (FRA:W3J) has a WACC % of 4.97% as of Jul. 29, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Happy Belly Food Group and its competitors. This is 41% below median its historical median of 8.38. Over the past decade, Happy Belly Food Group's WACC % has ranged from 5.79 to 20.17. According to the industry distribution chart, Happy Belly Food Group ranks #1897 out of 2040 companies in the Consumer Packaged Goods industry, placing it in the top 93%.
Is Happy Belly Food Group's WACC % too high?
Happy Belly Food Group's current WACC % of 4.97% is 41% below median its 10-year median of 8.38. Over the past 10 years, this metric has ranged from a low of 5.79 to a high of 20.17. The Consumer Packaged Goods industry median WACC % is 7.65. Happy Belly Food Group's value of 4.97% is 35% below this industry median. Based on the distribution chart, Happy Belly Food Group ranks #1897 out of 2040 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, Happy Belly Food Group has a GF Score™ of 52/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Happy Belly Food Group's WACC % compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Happy Belly Food Group ranks #1897 out of 2040 companies for WACC %. This places Happy Belly Food Group in the lower half of its industry. The industry median WACC % is 7.65. Happy Belly Food Group's value of 4.97% is 35% below this benchmark. Historically, Happy Belly Food Group's own WACC % has ranged from 5.79 to 20.17 over the past decade. While the company's 10-year median is 8.38 vs. the industry median of 7.65, Happy Belly Food Group has consistently been below 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 Consumer Packaged Goods company?
The median WACC % among Consumer Packaged Goods companies is 7.65, based on 2,040 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. Happy Belly Food Group's current WACC % of 4.97% is 35% below 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 Happy Belly Food Group and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.65 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Happy Belly Food Group's current WACC % is 4.97%, which is 41% below median its own 10-year median of 8.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Happy Belly Food Group stock overvalued right now?
Based on GuruFocus' analysis, Happy Belly Food Group (FRA:W3J) is currently considered Modestly Undervalued. The stock's GF Value™ is €1.16, compared to a current price of €0.97 — trading 16.4% below its estimated fair value. The current WACC % is 4.97%, which is 41% below median its 10-year median of 8.38 and 35% below the Consumer Packaged Goods industry median of 7.65. Happy Belly Food Group's overall GF Score™ is 52/100 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 Happy Belly Food Group (FRA:W3J), the current WACC % is 4.97% as of Jul. 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 Happy Belly Food Group (FRA:W3J) Overvalued in 2026?
Based on GuruFocus' analysis, Happy Belly Food Group stock appears to be undervalued.
The current stock price of €0.97 is trading 16.4% below its estimated GF Value™ of €1.16.
GuruFocus considers Happy Belly Food Group to be Modestly Undervalued.
Key valuation signals for FRA:W3J:
WACC %: 4.97% (41% below median its 10-year median of 8.38)
GF Value™: €1.16 vs. price of €0.97 (16.4% below fair value)
Industry Position: 35% below the Consumer Packaged Goods median (#1897 of 2040)
No single metric tells the full story. See the FRA:W3J stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Happy Belly Food Group Inc operates and franchises Quick Service Restaurants (QSR) throughout Canada as well as sells its Consumer Product Goods (CPG) through wholesale and retail channels. It specializes in the growth of consumer food brands. It offers a diverse range of smoothie bowls and smoothies. The smoothie bowls are crafted with real fruit and enriched with superfoods like acai, pitaya, goji berries, chia seeds. Its brands include HEAL, Rosie's, Yolks, SmileTiger, Joey Turks, Salus, among others. The company's operating segments are: Quick Service Restaurants (inclusive of franchised restaurants); Consumer Product Goods; and Corporate.
52GF Score
Get the complete analysis for FRA:W3J
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:W3J has been successfully added to your 
