Multilaser Industrial SA
BOVESPA:MLAS3

Watchlist Manager
Multilaser Industrial SA Logo
Multilaser Industrial SA
BOVESPA:MLAS3
Watchlist
Price: 1.15 BRL 4.55% Market Closed
Market Cap: 930.2m BRL
Have any thoughts about
Multilaser Industrial SA?
Write Note

Discount Rate

MLAS3 Cost of Equity
Discount Rate

18.29%
Cost of Equity
14.31%
Risk-Free Rate
0.98
Beta
4.06%
ERP

MLAS3's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 18.29%. The Beta, indicating the stock's volatility relative to the market, is 0.98, while the current Risk-Free Rate, based on government bond yields, is 14.31%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.06%.

Loading Cost of Equity History...

MLAS3 WACC
Discount Rate

17.68%
WACC
29.49%
Debt Weight
16.22%
Cost of Debt
18.29%
Cost of Equity

MLAS3'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 17.68%. This includes the cost of equity at 18.29%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 16.22%, reflecting the interest rate on MLAS3's debt adjusted for tax benefits. The weight of debt in the capital structure is 29.49%.

Loading WACC History...

What is MLAS3's discount rate?

MLAS3 's current Cost of Equity is 18.29%, while its WACC stands at 17.68%. 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 MLAS3 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 MLAS3

Cost of Equity
18.29%
=
Risk-Free Rate
14.31%
+
Beta
0.98
x
ERP
4.06%

How is WACC for MLAS3 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 MLAS3

WACC
17.68%
=
Cost of Equity
18.29%
x
Equity Weight
71%
+
Cost of Debt
16.22%
x
Debt Weight
29%
Back to Top