MERLIN Properties SOCIMI SA
ELI:MRL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
MERLIN Properties SOCIMI SA
ELI:MRL
|
ES |
|
Aegon NV
AEX:AGN
|
NL |
|
Mitsui E&S Holdings Co Ltd
TSE:7003
|
JP |
|
A
|
Antofagasta PLC
OTC:ANFGF
|
UK |
|
A
|
AMN Healthcare Services Inc
XMUN:HCQ
|
US |
|
B
|
BlackRock Inc
SWB:BLQA
|
US |
|
Kinder Morgan Inc
NYSE:KMI
|
US |
|
C
|
COSCO Shipping Holdings Co Ltd
XBER:C6G
|
CN |
|
G
|
Gartner Inc
DUS:GGRA
|
US |
|
T
|
TJX Companies Inc
SWB:TJX
|
US |
|
PT Dayamitra Telekomunikasi Tbk
IDX:MTEL
|
ID |
|
R
|
Royal Caribbean Cruises Ltd
BMV:RCL
|
US |
|
P
|
Paycom Software Inc
LSE:0KGH
|
US |
|
T
|
Thales SA
OTC:THLEF
|
FR |
|
B
|
Burlington Stores Inc
F:BUI
|
US |
|
H
|
H & R Block Inc
SWB:HRB
|
US |
|
International Paper Co
LSE:IPC
|
US |
|
O
|
ONEOK Inc
SWB:ONK
|
US |
|
T
|
Tencent Holdings Ltd
XHAM:NNND
|
CN |
|
Airbus SE
OTC:EADSF
|
NL |
|
Enbridge Inc
TSX:ENB
|
CA |
|
Technip Energies NV
PAR:TE
|
FR |
|
Sanlorenzo SpA
F:6SZA
|
IT |
|
Thermo Fisher Scientific Inc
NYSE:TMO
|
US |
Discount Rate
MRL Cost of Equity
Discount Rate
MRL's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 6.97%. The Beta, indicating the stock's volatility relative to the market, is 0.81, while the current Risk-Free Rate, based on government bond yields, is 3.58%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
MRL WACC
Discount Rate
MRL'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 6.58%. This includes the cost of equity at 6.97%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 4.35%, reflecting the interest rate on MRL's debt adjusted for tax benefits. The weight of debt in the capital structure is 33.24%.
What is MRL's discount rate?
MRL's current Cost of Equity is 6.97%, while its WACC stands at 6.58%. 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 MRL 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
MRL
How is WACC for MRL 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
MRL
