Cenntro Electric Group Limited: Difference between revisions
(Replaced content with "{{Cenntro Electric Group Limited cost of equity calculation}}") |
No edit summary |
||
| Line 1: | Line 1: | ||
{{Cenntro Electric Group Limited cost of equity calculation}} | {{Cenntro Electric Group Limited cost of equity calculation}} | ||
{{Cenntro Electric Group Limited key financials}} | |||
Revision as of 13:48, 8 October 2022
| Input | Input value | Additional information |
|---|---|---|
| Risk-free rate (%) | 3.44 | Here, the risk free rate is the US 30 year treasury bond, and is calculated as at 15th September 2022. |
| Beta | 1.33 | The figure here is taken from the Financial Times (https://markets.ft.com/data/equities/tearsheet/profile?s=CENN:NAQ), on 16th September 2022. |
| Equity risk premium (%) | 5.26 | Here, the equity risk premium is in relation to the global region, and is calculated as at 1st January 2022 (https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html). |
| Cost of equity (%) | 10.44 | Cost of equity = Risk-free rate + Beta x Equity risk premium. |
| Description | Value | Commentary |
|---|---|---|
| Cost of goods sold as a proportion of revenue (%) | 90% | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Operating expenses as a proportion of revenue (%) | 209% | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Tax rate (%) | 0% | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Depreciation and amortisation as a proportion of revenue (%) | 37% | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Fixed capital as a proportion of revenue (%) | 0% | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Working capital as a proportion of revenue (%) | 65% | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Net borrowing ($000) | $11,000 | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |
| Interest amount ($000) | $1,070 | Stockhub suggests that to account for one-off events, it's best to take the three-year average (median) amount. |