Value Sense
CBD
Companhia Brasileira de Distribuição (CBD)
Last Price$0.5(0.2%)
Market Cap$169.1M
WACC
4.3%
Cost of Equity
14.2%
Cost of Debt
3.4%
Debt to Equity
1,026.0%
Beta
0.1
Stock quality
5/10
Good
CBD
is 617.3% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

CBD WACC

Recent WACC calculation

as of May 17, 2024
Cost of Equity
% share of Total Capital
14.2%
8.9%
Risk-free rate
4.4%
Beta
1.2
Equity Risk Premium
4.6%
Country risk premium
4.4%
Cost of Debt (after-tax)
% share of Total Capital
3.4%
91.1%
Average Cost of Debt
3.4%
Effective Tax Rate
2.3%
WACC
4.3%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

CBD Cost of Equity

Recent Cost of Equity calculation

as of May 17, 2024
Risk-free rate
4.4%
Beta
1.2
Equity risk premium
4.6%
Country risk premium
4.4%
Cost of Equity
14.2%

Cost of Equity dynamics

CBD vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Companhia Brasileira de Distribuição logo
Companhia Brasileira de DistribuiçãoCBD
4.3%
14.8%
126.7%
(11.8%)
Median Peer Set
4.7%
(0.9%)
(22.9%)
2.2%
Accel Entertainment, Inc. logo
Accel Entertainment, Inc.ACEL
11.3%
5.2%
(20.8%)
2.9%
Airbnb, Inc. logo
Airbnb, Inc.ABNB
9.1%
11.9%
(44.3%)
23.9%
Dillard's, Inc. logo
Dillard's, Inc.DDS
8.0%
(5.7%)
(17.6%)
9.2%
Nordstrom, Inc. logo
Nordstrom, Inc.JWN
7.4%
2.2%
115.7%
2.0%
Asbury Automotive Group, Inc. logo
Asbury Automotive Group, Inc.ABG
4.7%
16.1%
(25.0%)
2.5%
Macy's, Inc. logo
Macy's, Inc.M
4.7%
(5.7%)
(91.1%)
0.4%
Kohl's Corporation logo
Kohl's CorporationKSS
4.7%
(7.2%)
(66.0%)
0.7%
Almacenes Éxito S.A. logo
Almacenes Éxito S.A.EXTO
4.4%
9.3%
(54.1%)
0.3%
Advance Auto Parts, Inc. logo
Advance Auto Parts, Inc.AAP
4.1%
(19.4%)
N/A
(3.7%)
Dillards Capital Trust I CAP SECS 7.5% logo
Dillards Capital Trust I CAP SECS 7.5%DDT
3.8%
(4.0%)
(18.2%)
9.2%

Explore more intrinsic value tools hub for CBD

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Companhia Brasileira de Distribuição's discount rate as of May 17, 2024?

As of May 17, 2024, Companhia Brasileira de Distribuição's discount rate is 4.33%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Companhia Brasileira de Distribuição's capital structure and risk profile.

What is Companhia Brasileira de Distribuição's weighted average cost of capital (WACC)?

Companhia Brasileira de Distribuição's WACC as of May 17, 2024, is 4.33%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Companhia Brasileira de Distribuição's cost of equity?

Companhia Brasileira de Distribuição's cost of equity is 14.2%, as of May 17, 2024. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.