GetNinjas SA
BOVESPA:NINJ3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
GetNinjas SA
BOVESPA:NINJ3
|
BR |
|
CGN Power Co Ltd
SZSE:003816
|
CN |
|
Fluor Corp
NYSE:FLR
|
US |
|
CoStar Group Inc
NASDAQ:CSGP
|
US |
|
SiS International Holdings Ltd
HKEX:529
|
HK |
|
K
|
Kolon Life Science Inc
KOSDAQ:102940
|
KR |
|
A
|
Apollo Global Capital Inc
XPHS:APL
|
PH |
|
T
|
Timeless Software Ltd
HKEX:8028
|
HK |
|
Bandhan Bank Ltd
NSE:BANDHANBNK
|
IN |
|
C
|
Carpenter Tan Holdings Ltd
HKEX:837
|
CN |
|
K
|
K Seng Seng Corporation Bhd
KLSE:KSSC
|
MY |
|
Y
|
Yulho Co Ltd
KOSDAQ:072770
|
KR |
|
Q
|
Qinhuangdao Tianqin Equipment Manufacturing Co Ltd
SZSE:300922
|
CN |
|
S
|
Simpar SA
BOVESPA:SIMH3
|
BR |
|
H
|
Hangzhou EZVIZ Network Co Ltd
SSE:688475
|
CN |
|
Vontron Technology Co Ltd
SZSE:000920
|
CN |
|
Technos SA
BOVESPA:TECN3
|
BR |
|
MedMira Inc
XTSX:MIR
|
CA |
|
C
|
Cloud Village Inc
HKEX:9899
|
CN |
|
BKW AG
LSE:0QQ0
|
CH |
|
L
|
Lampsa Hellenic Hotels SA
ATHEX:LAMPS
|
GR |
|
L
|
Lianlian DigiTech Co Ltd
HKEX:2598
|
CN |
|
J
|
JIANGSU LOPAL TECH Co Ltd
SSE:603906
|
CN |
Discount Rate
NINJ3 Cost of Equity
Discount Rate
NINJ3's Cost of Equity, calculated using the formula
Risk-Free Rate + Beta x ERP,
stands at 16.94%.
The Beta, indicating the stock's volatility relative to the market, is 0.75, while the current Risk-Free Rate, based on government bond yields, is 13.81%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
NINJ3 WACC
Discount Rate
NINJ3's Weighted Average Cost of Capital (WACC) is calculated as the weighted average of its cost of equity and cost of debt, adjusted for tax.
The WACC stands at 16.95%. This includes the cost of equity at 16.94%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 18.17%, reflecting the interest rate on
NINJ3's debt adjusted for tax benefits. The weight of debt in the capital structure is 0.51%.
What is NINJ3's discount rate?
NINJ3
's current Cost of Equity is 16.94%, while its WACC stands at 16.95%.
The selection of the appropriate discount rate is contingent on the type of cash flows being discounted.
For Equity Valuation: When valuing equity, especially in scenarios where you are discounting cash flows to equity holders (such as Net Income, Earnings Per Share (EPS), or Free Cash Flow to Equity), the Cost of Equity should be used.
For Firm Valuation: In contrast, when valuing the entire firm and discounting cash flows available to both debt and equity holders (like Free Cash Flow to the Firm), the Weighted Average Cost of Capital (WACC) is the appropriate rate."
How is Cost of Equity for NINJ3 calculated?
The Cost of Equity represents the return a company must offer investors to compensate for the risk of investing in its stock. It's calculated using the Capital Asset Pricing Model (CAPM), which combines the risk-free rate, the stock's beta, and the equity risk premium (ERP).
This model considers the inherent risk of investing in the stock compared to a risk-free investment and the market's overall risk.
Here is how we calculate the cost of equity for
NINJ3
How is WACC for NINJ3 calculated?
WACC, or Weighted Average Cost of Capital, is a calculation that reflects the average rate of return a company is expected to pay its security holders to finance its assets. It is a critical measure in financial analysis for valuing a company’s entire operations.
The WACC formula combines the costs of equity and debt, weighted by their respective proportions in the company's capital structure.
Here is how we calculate WACC for
NINJ3
