First Time Loading...

Ozon Holdings PLC
NASDAQ:OZON

Watchlist Manager
Ozon Holdings PLC Logo
Ozon Holdings PLC
NASDAQ:OZON
Watchlist
Price: 11.6 USD Market Closed
Updated: Jun 17, 2024
Have any thoughts about
Ozon Holdings PLC?
Write Note

Discount Rate

OZON Cost of Equity
Discount Rate

18.91%
Cost of Equity
15.12%
Risk-Free Rate
0.83
Beta
4.57%
ERP

OZON's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 18.91%. 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 15.12%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.57%.

Loading Cost of Equity History...

OZON WACC
Discount Rate

18.33%
WACC
32.19%
Debt Weight
17.1%
Cost of Debt
18.91%
Cost of Equity

OZON'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 18.33%. This includes the cost of equity at 18.91%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 17.1%, reflecting the interest rate on OZON's debt adjusted for tax benefits. The weight of debt in the capital structure is 32.19%.

Loading WACC History...

What is OZON's discount rate?

OZON 's current Cost of Equity is 18.91%, while its WACC stands at 18.33%. 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 OZON 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 OZON

Cost of Equity
18.91%
=
Risk-Free Rate
15.12%
+
Beta
0.83
x
ERP
4.57%

How is WACC for OZON 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 OZON

WACC
18.33%
=
Cost of Equity
18.91%
x
Equity Weight
68%
+
Cost of Debt
17.1%
x
Debt Weight
32%