Axon Partners Group SA
F:XE1
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Axon Partners Group SA
F:XE1
|
ES |
|
G
|
Graincorp Ltd
SWB:G3C
|
AU |
|
Nikkon Holdings Co Ltd
F:1CM
|
JP |
|
A
|
Airrane Co Ltd
KOSDAQ:163280
|
KR |
|
Dave and Buster's Entertainment, Inc
NASDAQ:PLAY
|
US |
|
UL Solutions Inc
F:72R
|
US |
|
E
|
EISO Enterprise Co Ltd
TPEX:5291
|
TW |
|
A
|
AGFA Gevaert NV
SWB:AGE
|
BE |
|
Newcore Gold Ltd
F:PI8
|
CA |
|
Tower Bersama Infrastructure Tbk PT
OTC:PTFRF
|
ID |
|
F
|
First Horizon Corp
DUS:FT2
|
US |
|
National Bank of Greece SA
F:NAG
|
GR |
|
G
|
Gunpoint Exploration Ltd
OTC:CJIMF
|
CA |
|
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
|
CH |
|
D
|
Domino's Pizza Group PLC
F:DKOB
|
UK |
|
CHIeru Co Ltd
TSE:3933
|
JP |
|
N
|
Nikon Corp
OTC:NINOF
|
JP |
|
Monarch Networth Capital Ltd
BSE:511551
|
IN |
|
R
|
Roper Technologies Inc
NASDAQ:ROP
|
US |
|
G
|
Garuda Indonesia (Persero) Tbk PT
IDX:GIAA
|
ID |
|
Top Frontier Investment Holdings Inc
OTC:TPHIF
|
PH |
|
Western Resources Corp
F:WR0
|
CA |
|
T
|
Transpacific Broadband Group International Inc
XPHS:TBGI
|
PH |
|
Tower Bersama Infrastructure Tbk PT
F:6TB
|
ID |
Discount Rate
XE1 Cost of Equity
Discount Rate
XE1's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 7.74%. The Beta, indicating the stock's volatility relative to the market, is 0.83, while the current Risk-Free Rate, based on government bond yields, is 4.17%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
XE1 WACC
Discount Rate
XE1'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 7.74%. This includes the cost of equity at 7.74%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 40%, reflecting the interest rate on XE1's debt adjusted for tax benefits. The weight of debt in the capital structure is 0%.
What is XE1's discount rate?
XE1's current Cost of Equity is 7.74%, while its WACC stands at 7.74%. 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 XE1 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 XE1
How is WACC for XE1 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 XE1