Grupo Sports World SAB de CV (SPORTS) Discount Rate - WACC & Cost of Equity - Alpha Spread

Grupo Sports World SAB de CV
BMV:SPORTS

Watchlist Manager
Grupo Sports World SAB de CV Logo
Grupo Sports World SAB de CV
BMV:SPORTS
Watchlist
Price: 5.35 MXN
Market Cap: 1.2B MXN
Have any thoughts about
Grupo Sports World SAB de CV?
Write Note

Discount Rate

SPORTS Cost of Equity
Discount Rate

12.74%
Cost of Equity
9.61%
Risk-Free Rate
0.77
Beta
4.06%
ERP

SPORTS's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 12.74%. The Beta, indicating the stock's volatility relative to the market, is 0.77, while the current Risk-Free Rate, based on government bond yields, is 9.61%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.06%.

Loading Cost of Equity History...

SPORTS WACC
Discount Rate

13.87%
WACC
60.58%
Debt Weight
14.61%
Cost of Debt
12.74%
Cost of Equity

SPORTS'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 13.87%. This includes the cost of equity at 12.74%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 14.61%, reflecting the interest rate on SPORTS's debt adjusted for tax benefits. The weight of debt in the capital structure is 60.58%.

Loading WACC History...

What is SPORTS's discount rate?

SPORTS 's current Cost of Equity is 12.74%, while its WACC stands at 13.87%. 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 SPORTS 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 SPORTS

Cost of Equity
12.74%
=
Risk-Free Rate
9.61%
+
Beta
0.77
x
ERP
4.06%

How is WACC for SPORTS 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 SPORTS

WACC
13.87%
=
Cost of Equity
12.74%
x
Equity Weight
39%
+
Cost of Debt
14.61%
x
Debt Weight
61%
Back to Top