Passus SA
WSE:PAS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Passus SA
WSE:PAS
|
PL |
|
Hotel Grand Central Ltd
SGX:H18
|
SG |
|
Ibstock PLC
LSE:IBST
|
UK |
|
Lotus Pharmaceutical Co Ltd
TWSE:1795
|
TW |
|
Reliable Ventures India Ltd
BSE:532124
|
IN |
|
M
|
Mastercraft Boat Holdings Inc
F:1SG
|
US |
|
Dateline Resources Ltd
OTC:DTREF
|
AU |
|
Harvest Minerals Ltd
F:7HM
|
AU |
|
I
|
Island Concepts Indonesia Tbk PT
IDX:ICON
|
ID |
|
Polibeli Group Ltd
NASDAQ:PLBL
|
ID |
|
F
|
First Industrial Realty Trust Inc
F:F5W
|
US |
|
D
|
Docebo Inc
NASDAQ:DCBO
|
CA |
|
G
|
Gencurix Inc
KOSDAQ:229000
|
KR |
|
Hakuyosha Co Ltd
TSE:9731
|
JP |
|
Huazhu Group Ltd
HKEX:1179
|
CN |
|
L
|
Legal & General Group PLC
F:LGI
|
UK |
|
S
|
Single Well Industrial Corp
TPEX:3490
|
TW |
|
C
|
Cobalt Blue Holdings Ltd
OTC:CBBHF
|
AU |
|
Macmahon Holdings Ltd
ASX:MAH
|
AU |
|
Medartis Holding AG
SIX:MED
|
CH |
|
S
|
Swire Pacific Ltd
XMUN:SWI
|
HK |
|
National Bank of Greece SA
ATHEX:ETE
|
GR |
|
F
|
Formosa Optical Technology Co Ltd
TPEX:5312
|
TW |
|
C
|
Cummins Inc
XMUN:CUM
|
US |
Discount Rate
PAS Cost of Equity
Discount Rate
PAS's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 10.49%. The Beta, indicating the stock's volatility relative to the market, is 0.94, while the current Risk-Free Rate, based on government bond yields, is 6.45%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
PAS WACC
Discount Rate
PAS'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 10.5%. This includes the cost of equity at 10.49%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 40%, reflecting the interest rate on PAS's debt adjusted for tax benefits. The weight of debt in the capital structure is 0.02%.
What is PAS's discount rate?
PAS's current Cost of Equity is 10.49%, while its WACC stands at 10.5%. 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 PAS 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 PAS
How is WACC for PAS 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 PAS