As of today (2026-06-30), Shape Robotics AS's weighted average cost of capital is 9.9%%. Shape Robotics AS's ROIC % is 9.58% (calculated using TTM income statement data).
Shape Robotics AS 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.
Shape Robotics AS (OCSE:SHAPE) 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, Shape Robotics AS's weighted average cost of capital is 9.9%%. Shape Robotics AS's ROIC % is 9.58% (calculated using TTM income statement data).
Shape Robotics AS 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
Shape Robotics AS WACC % Historical Data
* Premium members only.
The historical data trend for Shape Robotics AS's WACC % can be seen below:
* 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 Software - Application subindustry, Shape Robotics AS'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.
Shape Robotics AS WACC % vs Software Industry
For the Software industry and Technology sector, Shape Robotics AS's WACC % distribution charts can be found below:
* The bar in red indicates where Shape Robotics AS'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, Shape Robotics AS's market capitalization (E) is kr95.764 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 Jun. 2025, Shape Robotics AS's latest one-year quarterly average Book Value of Debt (D) is kr112.2538 Mil.
a) weight of equity = E / (E + D) = 95.764 / (95.764 + 112.2538) = 0.4604
b) weight of debt = D / (E + D) = 112.2538 / (95.764 + 112.2538) = 0.5396
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 2.888%. 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. Shape Robotics AS's beta is 1.1719.
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 = 2.888% + 1.1719 * 6% = 9.9194%
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 Jun. 2025, Shape Robotics AS's interest expense (positive number) was kr15.943 Mil. Its total Book Value of Debt (D) is kr112.2538 Mil.
Cost of Debt = 15.943 / 112.2538 = 14.2026%.
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 = 5.912 / 19.409 = 30.46%.
Shape Robotics AS'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)
=
0.4604
*
9.9194%
+
0.5396
*
14.2026%
*
(1 - 30.46%)
=
9.9%
* 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.
Shape Robotics AS (OCSE:SHAPE) has a WACC % of 9.9% 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 Shape Robotics AS and its competitors. This is 37% above median its historical median of 7.23. Over the past decade, Shape Robotics AS's WACC % has ranged from 5.56 to 9.90.
Is Shape Robotics AS's WACC % too high?
Shape Robotics AS's current WACC % of 9.9% is 37% above median its 10-year median of 7.23. Over the past 10 years, this metric has ranged from a low of 5.56 to a high of 9.90. The Software industry median WACC % is 8.95. Shape Robotics AS's value of 9.9% is 10.6% above this industry median. Overall, Shape Robotics AS has a GF Score™ of 48/100, reflecting its overall financial health beyond just this single metric.
How does Shape Robotics AS's WACC % compare to CRM and SHOP?
Shape Robotics AS's WACC % of 9.9% can be compared against companies in the Software industry. The industry median WACC % is 8.95. Shape Robotics AS's value of 9.9% is 10.6% above this benchmark. Historically, Shape Robotics AS's own WACC % has ranged from 5.56 to 9.90 over the past decade. While the company's 10-year median is 7.23 vs. the industry median of 8.95, Shape Robotics AS 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 Software company?
The median WACC % among Software companies is 8.95, based on 2,910 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. Shape Robotics AS's current WACC % of 9.9% is 10.6% 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 Shape Robotics AS and its competitors. For the Software industry, the median WACC % is 8.95 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shape Robotics AS's current WACC % is 9.9%, which is 37% above median its own 10-year median of 7.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shape Robotics AS stock overvalued right now?
Shape Robotics AS (OCSE:SHAPE) has a current WACC % of 9.9%. The stock's GF Value™ is kr50.45, compared to a current price of kr5.03 — trading 90% below its estimated fair value. The current WACC % is 9.9%, which is 37% above median its 10-year median of 7.23 and 10.6% above the Software industry median of 8.95. Shape Robotics AS's overall GF Score™ is 48/100 with 10 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 Shape Robotics AS (OCSE:SHAPE), the current WACC % is 9.9% 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 Shape Robotics AS (OCSE:SHAPE) Overvalued in 2026?
Based on GuruFocus' analysis, Shape Robotics AS stock appears to be undervalued.
The current stock price of kr5.03 is trading 90% below its estimated GF Value™ of kr50.45.
Key valuation signals for OCSE:SHAPE:
WACC %: 9.9% (37% above median its 10-year median of 7.23)
GF Value™: kr50.45 vs. price of kr5.03 (90% below fair value)
Industry Position: 10.6% above the Software median
No single metric tells the full story. See the OCSE:SHAPE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Shape Robotics AS is an educational technology company. It has developed schools with excellent classroom technology for STEAM Education which stands for Science, Technology, Engineering, Arts, and Mathematics. Its products include educational robots, such as Fable, Fable Go, Fable Explore, Steam Lab, and Teacher Zone. It operates in Denmark, Romania, Poland, United States, United Kindom, Moldova, and Others. It derives maximum revenue from Romania.
48GF Score
Get the complete analysis for OCSE:SHAPE
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
OCSE:SHAPE has been successfully added to your 
