Westag AG
XMUN:WUG3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Westag AG
XMUN:WUG3
|
DE |
|
H
|
Haemato AG
F:HAEK
|
DE |
|
Rossiyskiy Aktsionernyi Kommercheskiy Dorozhnyi Bank PAO
MOEX:RDRB
|
RU |
|
One More Level SA
F:1OJ
|
PL |
|
C
|
Century Textile Industry Tbk PT
IDX:CNTB
|
ID |
|
C
|
Chongqing Sulian Plastic Co Ltd
SZSE:301397
|
CN |
|
E
|
Eugene Special Purpose Acquisition 7 Co Ltd
KOSDAQ:388800
|
KR |
|
G
|
Greatek Electronics Inc
TWSE:2441
|
TW |
|
noco-noco Inc
OTC:NCNCF
|
SG |
|
U
|
Utama Radar Cahaya Tbk PT
IDX:RCCC
|
ID |
|
S
|
Silverton Adventures Inc
OTC:SVAD
|
US |
|
P
|
Photon Energy NV
XMUN:P7V
|
NL |
|
Sumitomo Forestry Co Ltd
F:5F6
|
JP |
|
Neptune Insurance Holdings Inc
NYSE:NP
|
US |
|
A
|
African Equity Empowerment Investments Ltd
JSE:AEE
|
ZA |
|
K
|
KBR Inc
LSE:0JPN
|
US |
|
R
|
Ruanyun Edai Technology Inc
NASDAQ:RYET
|
CN |
|
Tree House Education and Accessories Ltd
BSE:533540
|
IN |
|
W
|
Wmd Holdings Group Inc
OTC:WMDH
|
US |
|
G
|
Greenheart Gold Inc
XTSX:GHRT
|
CA |
|
F
|
Forsys Metals Corp
OTC:FOSYF
|
CA |
|
N
|
Natural Blue Resources Inc
OTC:NTUR
|
US |
|
F
|
Filtronic PLC
SWB:FTI
|
UK |
|
C
|
Chongqing Rural Commercial Bank Co Ltd
SWB:C3B
|
CN |
Discount Rate
WUG3 Cost of Equity
Discount Rate
WUG3's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 6.86%. 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 3.29%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
WUG3 WACC
Discount Rate
WUG3'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 6.86%. This includes the cost of equity at 6.86%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 5.12%, reflecting the interest rate on WUG3's debt adjusted for tax benefits. The weight of debt in the capital structure is 0%.
What is WUG3's discount rate?
WUG3's current Cost of Equity is 6.86%, while its WACC stands at 6.86%. 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 WUG3 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 WUG3
How is WACC for WUG3 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 WUG3
