BlueCity Holdings Ltd (BLCT) WACC Analysis

As of June 21, 2025, BlueCity Holdings Ltd (BLCT) carries a Weighted Average Cost of Capital (WACC) of 6.3%. WACC reflects the blended rate BlueCity Holdings Ltd must pay to both equity and debt holders.

Within that, the cost of equity is 5.9%, the cost of debt is 5.0%, and the effective tax rate is 0.3%.

Breakdown of WACC Components

• Long-term bond rate: 3.9% – 4.4%
• Equity market risk premium: 4.6% – 5.6%
• Adjusted beta: 0.45 – 0.83
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 1

What It Means for Investors

With a selected WACC of 6.3%, BlueCity Holdings Ltd must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.