Great Wall Pan Asia HoldingsGRWWF 43 WACC % is 4.77% as of Jun. 30, 2026, which is 3% above its 10-year median of 4.62. GuruFocus rates GRWWF with a GF Score™ of 43/100 and a GF Value™ of $0.02 (Fairly Valued). The stock has 5 warning signs investors should review. Among 1,844 Real Estate companies, Great Wall Pan Asia Holdings ranks better than 67.46% on this metric.
As of today (2026-06-30), Great Wall Pan Asia Holdings's weighted average cost of capital is 4.77%%. Great Wall Pan Asia Holdings's ROIC % is 0.39% (calculated using TTM income statement data).
Great Wall Pan Asia Holdings 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.
Great Wall Pan Asia Holdings (OTCPK:GRWWF) 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, Great Wall Pan Asia Holdings's weighted average cost of capital is 4.77%%. Great Wall Pan Asia Holdings's ROIC % is 0.39% (calculated using TTM income statement data).
Great Wall Pan Asia Holdings 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 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
Great Wall Pan Asia Holdings 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 Real Estate Services subindustry, Great Wall Pan Asia Holdings'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.
Great Wall Pan Asia Holdings WACC % vs Real Estate Industry
For the Real Estate industry and Real Estate sector, Great Wall Pan Asia Holdings's WACC % distribution charts can be found below:
* The bar in red indicates where Great Wall Pan Asia Holdings'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, Great Wall Pan Asia Holdings's market capitalization (E) is $39.787 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, Great Wall Pan Asia Holdings's latest one-year semi-annual average Book Value of Debt (D) is $723.419 Mil.
a) weight of equity = E / (E + D) = 39.787 / (39.787 + 723.419) = 0.0521
b) weight of debt = D / (E + D) = 723.419 / (39.787 + 723.419) = 0.9479
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 4.43%. 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. Great Wall Pan Asia Holdings's beta is 0.1530.
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 = 4.43% + 0.1530 * 6% = 5.348%
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, Great Wall Pan Asia Holdings's interest expense (positive number) was $34.291 Mil. Its total Book Value of Debt (D) is $723.419 Mil.
Cost of Debt = 34.291 / 723.419 = 4.7401%.
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 = 0.901 / -60.006 = -1.5%, which is less than 0%. Therefore it's set to 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.
Great Wall Pan Asia Holdings (GRWWF) has a WACC % of 4.77% as of Jun. 30, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Great Wall Pan Asia Holdings and its competitors. This is near median its historical median of 4.62. Over the past decade, Great Wall Pan Asia Holdings' WACC % has ranged from 2.60 to 6.74. According to the industry distribution chart, Great Wall Pan Asia Holdings ranks #600 out of 1844 companies in the Real Estate industry, placing it in the top 32.5%.
Is Great Wall Pan Asia Holdings' WACC % too high?
Great Wall Pan Asia Holdings' current WACC % of 4.77% is near median its 10-year median of 4.62. Over the past 10 years, this metric has ranged from a low of 2.60 to a high of 6.74. The Real Estate industry median WACC % is 6.50. Great Wall Pan Asia Holdings' value of 4.77% is 26.6% below this industry median. Based on the distribution chart, Great Wall Pan Asia Holdings ranks #600 out of 1844 companies in the Real Estate industry, which is above the industry midpoint. Overall, Great Wall Pan Asia Holdings has a GF Score™ of 43/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Great Wall Pan Asia Holdings' WACC % compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Great Wall Pan Asia Holdings ranks #600 out of 1844 companies for WACC %. This puts Great Wall Pan Asia Holdings in the upper half of its industry. The industry median WACC % is 6.50. Great Wall Pan Asia Holdings' value of 4.77% is 26.6% below this benchmark. Historically, Great Wall Pan Asia Holdings' own WACC % has ranged from 2.60 to 6.74 over the past decade. While the company's 10-year median is 4.62 vs. the industry median of 6.50, Great Wall Pan Asia Holdings 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 Real Estate company?
The median WACC % among Real Estate companies is 6.50, based on 1,844 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. Great Wall Pan Asia Holdings's current WACC % of 4.77% is 26.6% 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 Great Wall Pan Asia Holdings and its competitors. For the Real Estate industry, the median WACC % is 6.50 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Great Wall Pan Asia Holdings's current WACC % is 4.77%, which is near median its own 10-year median of 4.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Great Wall Pan Asia Holdings stock overvalued right now?
Based on GuruFocus' analysis, Great Wall Pan Asia Holdings (GRWWF) is currently considered Fairly Valued. The stock's GF Value™ is $0.02, compared to a current price of $0.02 — trading right at its estimated fair value. The current WACC % is 4.77%, which is near median its 10-year median of 4.62 and 26.6% below the Real Estate industry median of 6.50. Great Wall Pan Asia Holdings' overall GF Score™ is 43/100 with 5 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 Great Wall Pan Asia Holdings (GRWWF), the current WACC % is 4.77% as of Jun. 30, 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 Great Wall Pan Asia Holdings (GRWWF) Overvalued in 2026?
Based on GuruFocus' analysis, Great Wall Pan Asia Holdings stock appears to be undervalued.
The current stock price of $0.02 is trading 0% below its estimated GF Value™ of $0.02.
GuruFocus considers Great Wall Pan Asia Holdings to be Fairly Valued.
Key valuation signals for GRWWF:
WACC %: 4.77% (near median its 10-year median of 4.62)
GF Value™: $0.02 vs. price of $0.02 (0% below fair value)
Industry Position: 26.6% below the Real Estate median (#600 of 1844)
No single metric tells the full story. See the GRWWF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Great Wall Pan Asia Holdings Ltd is a property investment company. It operates through two business segments, which include the property investment segment and the financial services segment. The majority of revenue derives from the property investment segment, which comprises the investment in retail shops, office buildings, industrial properties, and car parking spaces for rental income. Geographically, the company derives all of its revenue from Hong Kong.
43GF Score
Get the complete analysis for GRWWF
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
GRWWF has been successfully added to your 
