Clicks Group Ltd
XBER:N1C
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Clicks Group Ltd
XBER:N1C
|
ZA |
|
Berentzen Gruppe AG
XETRA:BEZ
|
DE |
|
Sonic Automotive Inc
NYSE:SAH
|
US |
|
G
|
G-III Apparel Group Ltd
F:GI4
|
US |
|
C
|
Caterpillar Inc
XETRA:CAT1
|
US |
|
B
|
Bangkok Expressway and Metro PCL
SET:BEM
|
TH |
|
Simon Property Group Inc
NYSE:SPG
|
US |
|
M
|
Marathon Petroleum Corp
SWB:MPN
|
US |
|
A
|
Ananda Development PCL
SET:ANAN
|
TH |
|
Essity AB (publ)
LSE:0RQC
|
SE |
|
L
|
Lennar Corp
SWB:LNN
|
US |
|
P
|
Pan American Silver Corp
SWB:PA2
|
CA |
|
Thangamayil Jewellery Ltd
BSE:533158
|
IN |
|
U
|
UniCredit SpA
XETRA:CRIN
|
IT |
|
Caixabank SA
MAD:CABK
|
ES |
|
Medtronic PLC
NYSE:MDT
|
IE |
|
G
|
Gartner Inc
F:GGRA
|
US |
|
C
|
Cardinal Health Inc
LSE:0HTG
|
US |
|
C
|
CareTrust REIT Inc
NYSE:CTRE
|
US |
|
W
|
Williams Companies Inc
LSE:0LXB
|
US |
|
P
|
Patterson-UTI Energy Inc
SWB:PE1
|
US |
|
Passage Bio Inc
NASDAQ:PASG
|
US |
|
Kuehne und Nagel International AG
SIX:KNIN
|
CH |
|
Infineon Technologies AG
XETRA:IFX
|
DE |
Discount Rate
N1C Cost of Equity
Discount Rate
N1C's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 11.63%. The Beta, indicating the stock's volatility relative to the market, is 0.78, while the current Risk-Free Rate, based on government bond yields, is 8.37%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.18%.
N1C WACC
Discount Rate
N1C'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 11.57%. This includes the cost of equity at 11.63%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 10.22%, reflecting the interest rate on N1C's debt adjusted for tax benefits. The weight of debt in the capital structure is 4.19%.
What is N1C's discount rate?
N1C's current Cost of Equity is 11.63%, while its WACC stands at 11.57%. 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 N1C 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 N1C
How is WACC for N1C 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 N1C
