C

CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13

Watchlist Manager
CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13
Watchlist
Price: 39.98 MXN 10.84%
Market Cap: 30.9B MXN
Have any thoughts about
CI Banco SA Institucion de Banca Multiple FF/00939?
Write Note

Discount Rate

TERRA13 Cost of Equity
Discount Rate

13.66%
Cost of Equity
10.37%
Risk-Free Rate
0.81
Beta
4.06%
ERP

TERRA13's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 13.66%. 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 10.37%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.06%.

Loading Cost of Equity History...

TERRA13 WACC
Discount Rate

12.76%
WACC
37.49%
Debt Weight
11.27%
Cost of Debt
13.66%
Cost of Equity

TERRA13'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 12.76%. This includes the cost of equity at 13.66%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 11.27%, reflecting the interest rate on TERRA13's debt adjusted for tax benefits. The weight of debt in the capital structure is 37.49%.

Loading WACC History...

What is TERRA13's discount rate?

TERRA13 's current Cost of Equity is 13.66%, while its WACC stands at 12.76%. 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 TERRA13 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 TERRA13

Cost of Equity
13.66%
=
Risk-Free Rate
10.37%
+
Beta
0.81
x
ERP
4.06%

How is WACC for TERRA13 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 TERRA13

WACC
12.76%
=
Cost of Equity
13.66%
x
Equity Weight
63%
+
Cost of Debt
11.27%
x
Debt Weight
37%
Back to Top