Nusantara Inti Corpora Tbk PT
IDX:UNIT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nusantara Inti Corpora Tbk PT
IDX:UNIT
|
ID |
|
C
|
CCL Industries Inc
F:1C9
|
CA |
|
Berry Global Group Inc
NYSE:BERY
|
US |
|
T
|
Teck Resources Ltd
XBER:TEKB
|
CA |
|
B
|
Bakrie & Brothers Tbk PT
XBER:LFU2
|
ID |
|
Uranium Energy Corp
F:U6Z
|
US |
|
Tradeweb Markets Inc
NASDAQ:TW
|
US |
|
T
|
Terex Corp
SWB:TXG
|
US |
|
T
|
Toray Industries Inc
OTC:TRYIF
|
JP |
|
G
|
Geiger Energy Corp
XTSX:BEEP
|
CA |
|
Certara Inc
NASDAQ:CERT
|
US |
|
C
|
CVS Health Corp
XMUN:CVS
|
US |
|
I
|
IHI Corp
F:IWJ
|
JP |
|
Remgro Ltd
F:RE7
|
ZA |
|
Clicks Group Ltd
F:N1C
|
ZA |
|
N
|
Netflix Inc
F:NFC
|
US |
|
Vranken Pommery Monopole SA
PAR:VRAP
|
FR |
|
W
|
Walgreens Boots Alliance Inc
DUS:W8A
|
US |
|
B
|
Bridgewater Bancshares Inc
F:1WA
|
US |
|
R
|
Roots Corp
F:4RO
|
CA |
|
B
|
Bayerische Motoren Werke AG
DUS:BMW
|
DE |
|
M
|
Mercadolibre Inc
XBER:MLB1
|
AR |
|
C
|
Cofle SpA
MIL:CFL
|
IT |
|
N
|
North Energy ASA
XBER:RN2
|
NO |
Discount Rate
UNIT Cost of Equity
Discount Rate
UNIT's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 10.1%. 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 6.89%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
UNIT WACC
Discount Rate
UNIT'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 9.89%. This includes the cost of equity at 10.1%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 9.06%, reflecting the interest rate on UNIT's debt adjusted for tax benefits. The weight of debt in the capital structure is 82.68%.
What is UNIT's discount rate?
UNIT's current Cost of Equity is 10.1%, while its WACC stands at 9.89%. 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 UNIT 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 UNIT
How is WACC for UNIT 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 UNIT
