Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • JWW.WA
    JWW Invest SA
    Price:  
    2.9 
    PLN
    Volume:  
    1,704
    Poland | Commercial Services & Supplies
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Earnings Power Value
    Dividend Discount Model
    WACC
    Similar Stocks to JWW.WA
    HSV.L
    HomeServe PLC
    GBF.DE
    Bilfinger SE
    BRAV.ST
    Bravida Holding AB
    CAV1V.HE
    Caverion Oyj
    24STOR.ST
    24Storage AB
    SUL.WA
    Summa Linguae Technologies SA

    JWW.WA WACC - Weighted Average Cost of Capital

    The WACC of JWW Invest SA (JWW.WA) is 11.2%.

    The Cost of Equity of JWW Invest SA (JWW.WA) is 11.25%.
    The Cost of Debt of JWW Invest SA (JWW.WA) is 14.05%.

    RangeSelected
    Cost of equity9.9% - 12.6%11.25%
    Tax rate11.4% - 21.5%16.45%
    Cost of debt6.2% - 21.9%14.05%
    WACC9.4% - 13.0%11.2%
    WACC

    JWW.WA WACC calculation

    CategoryLowHigh
    Long-term bond rate5.5%6.0%
    Equity market risk premium6.3%7.3%
    Adjusted beta0.690.82
    Additional risk adjustments0.0%0.5%
    Cost of equity9.9%12.6%
    Tax rate11.4%21.5%
    Debt/Equity ratio
    		0.110.11
    Cost of debt6.2%21.9%
    After-tax WACC9.4%13.0%
    Selected WACC11.2%

    JWW.WA's CAPM model and how its cost of Equity is calculated

    The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

    This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

    Here’s how we figure out the cost of equity for JWW.WA:

    cost_of_equity (11.25%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.69) + risk_adjustments (0.25%)

    We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.