Karnov Group AB (publ)
F:3UA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Karnov Group AB (publ)
F:3UA
|
SE |
|
C
|
China Travel International Investment Hong Kong Ltd
XBER:CTI
|
HK |
|
Resolute Mining Ltd
F:RSM0
|
AU |
|
Definity Financial Corp
OTC:DFYFF
|
CA |
|
Mahanagar Gas Ltd
NSE:MGL
|
IN |
|
Vista Energy SAB de CV
F:1CIA
|
MX |
|
J
|
Jacquet Metals SA
F:I43
|
FR |
|
W
|
Water Ways Technologies Inc
OTC:WWTIF
|
CA |
|
L
|
Lyft Inc
SWB:LY0
|
US |
|
Allied Gold Corp
OTC:AAUCD
|
CA |
|
S
|
Surya Esa Perkasa Tbk PT
SWB:71S
|
ID |
Discount Rate
3UA Cost of Equity
Discount Rate
3UA's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 6.13%. The Beta, indicating the stock's volatility relative to the market, is 0.8, while the current Risk-Free Rate, based on government bond yields, is 2.79%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
3UA WACC
Discount Rate
3UA'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 6.33%. This includes the cost of equity at 6.13%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 7.08%, reflecting the interest rate on 3UA's debt adjusted for tax benefits. The weight of debt in the capital structure is 20.68%.
What is 3UA's discount rate?
3UA's current Cost of Equity is 6.13%, while its WACC stands at 6.33%. 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 3UA 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
3UA
How is WACC for 3UA 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
3UA
