Spyrosoft SA
F:2NP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Spyrosoft SA
F:2NP
|
PL |
|
M
|
Mobimo Holding AG
XMUN:M1H
|
CH |
|
S
|
Savannah Energy PLC
LSE:SAVE
|
UK |
|
Experience Co Ltd
ASX:EXP
|
AU |
|
C
|
Chibougamau Independent Mines Inc
XTSX:CBG
|
CA |
|
Forbo Holding AG
SIX:FORN
|
CH |
|
F
|
Fusemachines Inc
NASDAQ:FUSE
|
US |
|
Firefly AB
STO:FIRE
|
SE |
|
Bandwidth Inc
F:5XB
|
US |
|
E
|
EyeGene Inc
KOSDAQ:185490
|
KR |
|
Magnora ASA
OTC:SVMRF
|
NO |
|
G
|
Gladstone Capital Corp
NASDAQ:GLAD
|
US |
|
Aztec Minerals Corp
F:AZ3
|
CA |
|
Personalis Inc
F:04X
|
US |
|
C
|
CS Group Investment Holding Ltd
TWSE:1463
|
TW |
|
S
|
Samjin LND Co Ltd
KOSDAQ:054090
|
KR |
|
R
|
Rank Group PLC
F:RNKA
|
UK |
|
Matsa Resources Ltd
OTC:MTRSF
|
AU |
|
Antipodes Global Investment Company Ltd
ASX:APL
|
AU |
|
Shaanxi Heimao Coking Co Ltd
SSE:601015
|
CN |
|
Kota Satu Properti Tbk PT
IDX:SATU
|
ID |
|
S
|
ST Pharm Co Ltd
KOSDAQ:237690
|
KR |
|
Tamboran Resources Corp
OTC:TBNRL
|
AU |
|
Pacific Lime and Cement Ltd
ASX:PLA
|
AU |
Discount Rate
2NP Cost of Equity
Discount Rate
2NP's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 10.49%. The Beta, indicating the stock's volatility relative to the market, is 0.94, while the current Risk-Free Rate, based on government bond yields, is 6.45%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
2NP WACC
Discount Rate
2NP'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 10.39%. This includes the cost of equity at 10.49%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 7.96%, reflecting the interest rate on 2NP's debt adjusted for tax benefits. The weight of debt in the capital structure is 4.12%.
What is 2NP's discount rate?
2NP's current Cost of Equity is 10.49%, while its WACC stands at 10.39%. 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 2NP 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 2NP
How is WACC for 2NP 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 2NP