Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • LAUR.ST
    Lauritz.com Group A/S
    Price:  
    0.24 
    SEK
    Volume:  
    250,187
    Denmark | Internet & Direct Marketing Retail
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Dividend Discount Model
    WACC
    Similar Stocks to LAUR.ST
    H24.DE
    home24 SE
    IVS.MI
    IVS Group SA
    BOOZT.ST
    Boozt AB
    OPN.WA
    Oponeo.pl SA
    WEW.DE
    Westwing Group AG
    VERK.HE
    Verkkokauppa.com Oyj

    LAUR.ST WACC - Weighted Average Cost of Capital

    The WACC of Lauritz.com Group A/S (LAUR.ST) is 6.1%.

    The Cost of Equity of Lauritz.com Group A/S (LAUR.ST) is 11.45%.
    The Cost of Debt of Lauritz.com Group A/S (LAUR.ST) is 6.75%.

    RangeSelected
    Cost of equity8.3% - 14.6%11.45%
    Tax rate12.0% - 16.8%14.4%
    Cost of debt6.5% - 7.0%6.75%
    WACC5.9% - 6.4%6.1%
    WACC

    LAUR.ST WACC calculation

    CategoryLowHigh
    Long-term bond rate2.5%3.0%
    Equity market risk premium5.1%6.1%
    Adjusted beta1.131.82
    Additional risk adjustments0.0%0.5%
    Cost of equity8.3%14.6%
    Tax rate12.0%16.8%
    Debt/Equity ratio
    		15.4415.44
    Cost of debt6.5%7.0%
    After-tax WACC5.9%6.4%
    Selected WACC6.1%

    LAUR.ST WACC - Detailed calculations of Beta

    Debt/EquityUnlevered
    PeersCompany NameratioBetabeta
    LAUR.STLauritz.com Group A/S15.440.660.05
    BTBB.DE SLEEPZ AG 0.4 -0.47 -0.35
    BWNG.L N Brown Group PLC 1.63 0.27 0.11
    ECF.DE Mountain Alliance AG 0 0.04 0.04
    EPR.MI Eprice SpA 2.26 0.27 0.09
    EVE.L eve Sleep plc 0.46 0.5 0.36
    IVS.MI IVS Group SA 0.87 0.13 0.07
    MYSL.L MySale Group PLC 0.11 1.53 1.4
    PSAT.PA Passat SA 0.4 0.39 0.29
    SRP.PA SRP Groupe SA 0.5 0.32 0.23
    LowHigh
    Unlevered beta0.080.16
    Relevered beta1.192.22
    Adjusted relevered beta1.131.82

    LAUR.ST'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 LAUR.ST:

    cost_of_equity (11.45%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (1.13) + 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.