Marubeni Corp
F:MAR0
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Marubeni Corp
F:MAR0
|
JP |
|
Remgro Ltd
F:RE7
|
ZA |
|
A
|
Arthur J Gallagher & Co
F:GAH
|
US |
|
M
|
Merck & Co Inc
XHAM:6MK
|
US |
|
Staffline Group PLC
LSE:STAF
|
UK |
|
Z
|
Zurich Insurance Group AG
DUS:ZFIN
|
CH |
|
B
|
Blue Label Telecoms Ltd
JSE:BLU
|
ZA |
|
C
|
CXApp Inc
NASDAQ:CXAI
|
US |
|
International Container Terminal Services Inc
OTC:ICTEY
|
PH |
|
H
|
Hays PLC
DUS:HAY
|
UK |
|
F
|
Fox Corp
NASDAQ:FOX
|
US |
|
T
|
Truist Financial Corp
F:BBK
|
US |
|
LATAM Airlines Group SA
SGO:LTM
|
CL |
|
3D Systems Corp
NYSE:DDD
|
US |
|
Carnival PLC
LSE:CCL
|
UK |
|
W
|
Willis Towers Watson PLC
LSE:0Y4Q
|
UK |
|
U
|
Unilever PLC
DUS:UNV0
|
UK |
|
Sampo Oyj
F:SMP0
|
FI |
|
I
|
Imperial Brands PLC
OTC:IMBBF
|
UK |
|
M
|
MagnaChip Semiconductor Corp
SWB:SMG
|
LU |
|
C
|
Constellation Energy Corp
XBER:E7S
|
US |
|
C
|
Canopy Growth Corp
F:11L1
|
CA |
|
B
|
Bid Corporation Ltd
JSE:BID
|
ZA |
|
F
|
FIH Mobile Ltd
XBER:FW3
|
TW |
Discount Rate
MAR0 Cost of Equity
Discount Rate
MAR0's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 5.86%. The Beta, indicating the stock's volatility relative to the market, is 0.8, while the current Risk-Free Rate, based on government bond yields, is 2.52%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
MAR0 WACC
Discount Rate
MAR0'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 5.54%. This includes the cost of equity at 5.86%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 3.98%, reflecting the interest rate on MAR0's debt adjusted for tax benefits. The weight of debt in the capital structure is 17.21%.
What is MAR0's discount rate?
MAR0's current Cost of Equity is 5.86%, while its WACC stands at 5.54%. 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 MAR0 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
MAR0
How is WACC for MAR0 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
MAR0
