Clemondo Group AB (publ)
F:N170
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Clemondo Group AB (publ)
F:N170
|
SE |
|
P
|
PWO AG
DUS:PWO
|
DE |
|
C
|
Carlisle Companies Inc
XMUN:CLE
|
US |
|
H
|
Henkel AG & Co KGaA
XHAM:HEN
|
DE |
|
P
|
Palantir Technologies Inc
XETRA:PTX
|
US |
|
China Resources Power Holdings Co Ltd
HKEX:836
|
HK |
|
SUESS MicroTec SE
F:SMHN
|
DE |
|
E
|
Epizyme Inc
F:EPE
|
US |
|
C
|
Coca-Cola Europacific Partners PLC
AEX:CCEP
|
UK |
|
L
|
Lancaster Colony Corp
XBER:LC1
|
US |
|
Continental AG
F:CONA
|
DE |
|
K
|
KGHM Polska Miedz SA
F:KGHA
|
PL |
|
W
|
Wharf Holdings Ltd
OTC:WARFF
|
HK |
|
S
|
Sumitomo Realty & Development Co Ltd
F:RL2
|
JP |
|
Siemens Healthineers AG
F:SHL
|
DE |
|
Materialise NV
XBRU:MTLS
|
BE |
|
C
|
Coca-Cola Co
XHAM:CCC3
|
US |
|
Macquarie Group Ltd
ASX:MQG
|
AU |
|
NetApp Inc
NASDAQ:NTAP
|
US |
|
I
|
Indofood CBP Sukses Makmur Tbk PT
XMUN:48I
|
ID |
|
A
|
Asics Corp
XBER:ASI1
|
JP |
|
S
|
Swiss Re AG
OTC:SSREY
|
CH |
|
Aya Gold & Silver Inc
TSX:AYA
|
CA |
Discount Rate
N170 Cost of Equity
Discount Rate
N170's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 6.14%. The Beta, indicating the stock's volatility relative to the market, is 0.77, while the current Risk-Free Rate, based on government bond yields, is 2.92%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
N170 WACC
Discount Rate
N170'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 7.59%. This includes the cost of equity at 6.14%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 12.14%, reflecting the interest rate on N170's debt adjusted for tax benefits. The weight of debt in the capital structure is 24.09%.
What is N170's discount rate?
N170's current Cost of Equity is 6.14%, while its WACC stands at 7.59%. 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 N170 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 N170
How is WACC for N170 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 N170
