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.
What is Nihao Mineral Resources International WACC %?
Nihao Mineral Resources InternationalPHS:NI +8.05%24 WACC % is 18.56% as of Aug. 04, 2026, which is 117% above its 10-year median of 8.57. GuruFocus rates PHS:NI with a GF Score™ of 24/100. The stock has 1 warning sign investors should review. Among 2,669 Metals & Mining companies, Nihao Mineral Resources International ranks worse than 88.2% on this metric.
As of today (2026-08-04), Nihao Mineral Resources International's weighted average cost of capital is 18.56%%. Nihao Mineral Resources International's ROIC % is -1.51% (calculated using TTM income statement data).
Nihao Mineral Resources International 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.
Nihao Mineral Resources International (PHS:NI) 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, Nihao Mineral Resources International's weighted average cost of capital is 18.56%%. Nihao Mineral Resources International's ROIC % is -1.51% (calculated using TTM income statement data).
Nihao Mineral Resources International 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
Nihao Mineral Resources International 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.
Nihao Mineral Resources International WACC % Chart
Nihao Mineral Resources International WACC % Competitor Comparison
For the Other Industrial Metals & Mining subindustry, Nihao Mineral Resources International'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.
Nihao Mineral Resources International WACC % vs Metals & Mining Industry
Nihao Mineral Resources International WACC % Calculation
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, Nihao Mineral Resources International's market capitalization (E) is ₱439.350 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. 2026, Nihao Mineral Resources International's latest one-year quarterly average Book Value of Debt (D) is ₱0 Mil.
a) weight of equity = E / (E + D) = 439.350 / (439.350 + 0) = 1
b) weight of debt = D / (E + D) = 0 / (439.350 + 0) = 0
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 4.625%. 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. Nihao Mineral Resources International's beta is 2.3224.
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 = 4.625% + 2.3224 * 6% = 18.5594%
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. 2026, Nihao Mineral Resources International's interest expense (positive number) was ₱0.001 Mil. Its total Book Value of Debt (D) is ₱0 Mil.
Cost of Debt = 0.001 / 0 = %.
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 = 0.193 / -2.441 = -7.91%, 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.
Nihao Mineral Resources International (PHS:NI) has a WACC % of 18.56% as of Aug. 04, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Nihao Mineral Resources International and its competitors. This is 117% above median its historical median of 8.57. Over the past decade, Nihao Mineral Resources International's WACC % has ranged from 6.93 to 18.63. According to the industry distribution chart, Nihao Mineral Resources International ranks #2354 out of 2669 companies in the Metals & Mining industry, placing it in the top 88.2%.
Is Nihao Mineral Resources International's WACC % too high?
Nihao Mineral Resources International's current WACC % of 18.56% is 117% above median its 10-year median of 8.57. Over the past 10 years, this metric has ranged from a low of 6.93 to a high of 18.63. The Metals & Mining industry median WACC % is 9.64. Nihao Mineral Resources International's value of 18.56% is 92.5% above this industry median. Based on the distribution chart, Nihao Mineral Resources International ranks #2354 out of 2669 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Nihao Mineral Resources International has a GF Score™ of 24/100, reflecting its overall financial health beyond just this single metric.
How does Nihao Mineral Resources International's WACC % compare to competitors?
According to the Metals & Mining industry distribution chart, Nihao Mineral Resources International ranks #2354 out of 2669 companies for WACC %. This places Nihao Mineral Resources International in the lower half of its industry. The industry median WACC % is 9.64. Nihao Mineral Resources International's value of 18.56% is 92.5% above this benchmark. Historically, Nihao Mineral Resources International's own WACC % has ranged from 6.93 to 18.63 over the past decade. While the company's 10-year median is 8.57 vs. the industry median of 9.64, Nihao Mineral Resources International 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 Metals & Mining company?
The median WACC % among Metals & Mining companies is 9.64, based on 2,669 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. Nihao Mineral Resources International's current WACC % of 18.56% is 92.5% 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 Nihao Mineral Resources International and its competitors. For the Metals & Mining industry, the median WACC % is 9.64 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Nihao Mineral Resources International's current WACC % is 18.56%, which is 117% above median its own 10-year median of 8.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nihao Mineral Resources International stock overvalued right now?
Nihao Mineral Resources International (PHS:NI) has a current WACC % of 18.56%. The current WACC % is 18.56%, which is 117% above median its 10-year median of 8.57 and 92.5% above the Metals & Mining industry median of 9.64. Nihao Mineral Resources International's overall GF Score™ is 24/100 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 Nihao Mineral Resources International (PHS:NI), the current WACC % is 18.56% as of Aug. 04, 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.
Nihao Mineral Resources International Inc is a mining company. It is engaged in exploring, developing, acquiring, and operating nickel properties as well as investing in operating mining companies. It aims to create an integrated mining company with expertise in nickel exploration, access to processing technology, and the potential of its projects. The project portfolio includes the Botolan & Masbate Project, Manticao Project, and Masbate Project.
24GF Score
Get the complete analysis for PHS:NI
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
PHS:NI has been successfully added to your 
