Wemade Max Co Ltd
KOSDAQ:101730
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Wemade Max Co Ltd
KOSDAQ:101730
|
KR |
|
E
|
Ecolab Inc
XMUN:ECJ
|
US |
|
Gladstone Investment Corp
NASDAQ:GAIN
|
US |
|
People's Insurance Company Group of China Ltd
SSE:601319
|
CN |
|
S
|
St Augustine Gold and Copper Ltd
OTC:RTLGF
|
SG |
|
Radiopharm Theranostics Ltd
NASDAQ:RADX
|
AU |
|
Block Inc
F:SQ3
|
US |
|
R
|
Region Re Ltd
F:S590
|
AU |
|
S
|
SBM Offshore NV
SWB:IHCB
|
NL |
|
Banimmo SA
F:L8J
|
BE |
|
Invitation Homes Inc
F:4IV
|
US |
|
E
|
Eat Well Investment Group Inc
CNSX:EWG
|
CA |
|
Orexo AB
F:C5G
|
SE |
|
CTS Corp
F:XT1
|
US |
|
S
|
Standard Chartered PLC
OTC:SCBFF
|
UK |
|
C
|
Covista Inc
F:DVY
|
US |
|
I
|
InterContinental Hotels Group PLC
NYSE:IHG
|
UK |
|
Corporate Travel Management Ltd
ASX:CTD
|
AU |
|
Toast Inc
NYSE:TOST
|
US |
|
G
|
Golar LNG Ltd
F:G2O
|
BM |
|
L
|
LapWall Oyj
OMXH:LAPWALL
|
FI |
|
Vicore Pharma Holding AB
F:6Y4
|
SE |
|
CAMP4 Therapeutics Corp
NASDAQ:CAMP
|
US |
|
A
|
Atlas Arteria Group
OTC:MAQAF
|
AU |
Discount Rate
Cost of Equity
Discount Rate
Wemade Max Co Ltd's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 7.25%. The Beta, indicating the stock's volatility relative to the market, is 0.75, while the current Risk-Free Rate, based on government bond yields, is 4.02%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
WACC
Discount Rate
Wemade Max Co Ltd'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 8.08%. This includes the cost of equity at 7.25%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 16.18%, reflecting the interest rate on Wemade Max Co Ltd's debt adjusted for tax benefits. The weight of debt in the capital structure is 9.26%.
What is Wemade Max Co Ltd's discount rate?
Wemade Max Co Ltd's current Cost of Equity is 7.25%, while its WACC stands at 8.08%. 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 Wemade Max Co Ltd 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 Wemade Max Co Ltd
How is WACC for Wemade Max Co Ltd 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 Wemade Max Co Ltd