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.
Tan De Tech CoROCO:6867 63 WACC % is 10.37% as of Jul. 15, 2026, which is 12% above its 10-year median of 9.28. GuruFocus rates ROCO:6867 with a GF Score™ of 63/100 and a GF Value™ of NT$33.79 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,342 Vehicles & Parts companies, Tan De Tech Co ranks worse than 65.57% on this metric.
As of today (2026-07-15), Tan De Tech Co's weighted average cost of capital is 10.37%%. Tan De Tech Co's ROIC % is 14.83% (calculated using TTM income statement data).
Tan De Tech Co 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.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
For a comprehensive WACC calculation, please access the WACC Calculator.
Tan De Tech Co (ROCO:6867) 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, Tan De Tech Co's weighted average cost of capital is 10.37%%. Tan De Tech Co's ROIC % is 14.83% (calculated using TTM income statement data).
Tan De Tech Co 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.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
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
Tan De Tech Co WACC % Historical Data
* Premium members only.
The historical data trend for Tan De Tech Co'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 Auto Parts subindustry, Tan De Tech Co'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.
Tan De Tech Co WACC % vs Vehicles & Parts Industry
For the Vehicles & Parts industry and Consumer Cyclical sector, Tan De Tech Co's WACC % distribution charts can be found below:
* The bar in red indicates where Tan De Tech Co'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, Tan De Tech Co's market capitalization (E) is NT$735.000 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, Tan De Tech Co's latest one-year semi-annual average Book Value of Debt (D) is NT$19.5013 Mil.
a) weight of equity = E / (E + D) = 735.000 / (735.000 + 19.5013) = 0.9742
b) weight of debt = D / (E + D) = 19.5013 / (735.000 + 19.5013) = 0.0258
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 4.553%. 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. Tan De Tech Co's beta cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
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 = 4.553% + 1 * 6% = 10.553%
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, Tan De Tech Co's interest expense (positive number) was NT$0.838 Mil. Its total Book Value of Debt (D) is NT$19.5013 Mil.
Cost of Debt = 0.838 / 19.5013 = 4.2971%.
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 = -6.23 / -33.637 = 18.52%.
Tan De Tech Co'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)
=
0.9742
*
10.553%
+
0.0258
*
4.2971%
*
(1 - 18.52%)
=
10.37%
* 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.
Tan De Tech Co (ROCO:6867) has a WACC % of 10.37% as of Jul. 15, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Tan De Tech Co and its competitors. This is 12% above median its historical median of 9.28. Over the past decade, Tan De Tech Co's WACC % has ranged from 1.15 to 10.42. According to the industry distribution chart, Tan De Tech Co ranks #880 out of 1342 companies in the Vehicles & Parts industry, placing it in the top 65.6%.
Is Tan De Tech Co's WACC % too high?
Tan De Tech Co's current WACC % of 10.37% is 12% above median its 10-year median of 9.28. Over the past 10 years, this metric has ranged from a low of 1.15 to a high of 10.42. The Vehicles & Parts industry median WACC % is 8.64. Tan De Tech Co's value of 10.37% is 20% above this industry median. Based on the distribution chart, Tan De Tech Co ranks #880 out of 1342 companies in the Vehicles & Parts industry, which is below the industry midpoint. Overall, Tan De Tech Co has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tan De Tech Co's WACC % compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Tan De Tech Co ranks #880 out of 1342 companies for WACC %. This places Tan De Tech Co in the lower half of its industry. The industry median WACC % is 8.64. Tan De Tech Co's value of 10.37% is 20% above this benchmark. Historically, Tan De Tech Co's own WACC % has ranged from 1.15 to 10.42 over the past decade. While the company's 10-year median is 9.28 vs. the industry median of 8.64, Tan De Tech Co 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 Vehicles & Parts company?
The median WACC % among Vehicles & Parts companies is 8.64, based on 1,342 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. Tan De Tech Co's current WACC % of 10.37% is 20% 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 Tan De Tech Co and its competitors. For the Vehicles & Parts industry, the median WACC % is 8.64 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Tan De Tech Co's current WACC % is 10.37%, which is 12% above median its own 10-year median of 9.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tan De Tech Co stock overvalued right now?
Based on GuruFocus' analysis, Tan De Tech Co (ROCO:6867) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$33.79, compared to a current price of NT$30.00 — trading 11.2% below its estimated fair value. The current WACC % is 10.37%, which is 12% above median its 10-year median of 9.28 and 20% above the Vehicles & Parts industry median of 8.64. Tan De Tech Co's overall GF Score™ is 63/100 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 Tan De Tech Co (ROCO:6867), the current WACC % is 10.37% as of Jul. 15, 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 Tan De Tech Co (ROCO:6867) Overvalued in 2026?
Based on GuruFocus' analysis, Tan De Tech Co stock appears to be undervalued.
The current stock price of NT$30.00 is trading 11.2% below its estimated GF Value™ of NT$33.79.
GuruFocus considers Tan De Tech Co to be Modestly Undervalued.
Key valuation signals for ROCO:6867:
WACC %: 10.37% (12% above median its 10-year median of 9.28)
GF Value™: NT$33.79 vs. price of NT$30.00 (11.2% below fair value)
Industry Position: 20% above the Vehicles & Parts median (#880 of 1342)
No single metric tells the full story. See the ROCO:6867 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Tan De Tech Co Ltd designs and manufactures vehicle parts. The company's principal businesses include electronic and automotive lighting component manufacturing, material wholesale, and product design. The company manufactures light guide plates, automotive lamps, and develops related molds for sales to panel manufacturers and automakers.
63GF Score
Get the complete analysis for ROCO:6867
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
ROCO:6867 has been successfully added to your 
