Magadanenergo PAO
MOEX:MAGE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Magadanenergo PAO
MOEX:MAGE
|
RU |
|
Leroy Seafood Group ASA
OTC:LYSFF
|
NO |
|
Global Investments Ltd
SGX:B73
|
SG |
|
Techgen Metals Ltd
ASX:TG1
|
AU |
|
N
|
Nov Inc
BMV:NOV
|
US |
|
Auburn Bancorp Inc
OTC:ABBB
|
US |
|
W
|
Weir Group PLC
OTC:WEIGF
|
UK |
|
P
|
PRG Corporation PCL
SET:PRG
|
TH |
|
I
|
Itron Inc
DUS:IT6
|
US |
|
Daikokuya Holdings Co Ltd
TSE:6993
|
JP |
|
S
|
Sarawak Oil Palms Bhd
KLSE:SOP
|
MY |
|
Bionomics Ltd
F:B1N
|
AU |
|
S
|
Swing Media Technology Group Ltd
SGX:BEV
|
HK |
|
P
|
Petro Usa Inc
OTC:PBAJ
|
US |
|
N
|
Northisle Copper and Gold Inc
OTC:NTCPF
|
CA |
|
Seanergy Maritime Holdings Corp
F:RHS
|
GR |
|
E
|
Eni SpA
F:ENI
|
IT |
Discount Rate
MAGE Cost of Equity
Discount Rate
MAGE's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 19.24%. 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 16.01%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
MAGE WACC
Discount Rate
MAGE'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 19.01%. This includes the cost of equity at 19.24%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 18.94%, reflecting the interest rate on MAGE's debt adjusted for tax benefits. The weight of debt in the capital structure is 90.97%.
What is MAGE's discount rate?
MAGE's current Cost of Equity is 19.24%, while its WACC stands at 19.01%. 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 MAGE 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
MAGE
How is WACC for MAGE 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
MAGE
