Value Sense
EXTO
Almacenes Éxito S.A. (EXTO)
Last Price$3.50.0%
Market Cap$562.9M
WACC
4.4%
Cost of Equity
10.5%
Cost of Debt
1.0%
Debt to Equity
180.9%
Beta
0.4
Stock quality
5/10
Good
EXTO
is 982.3% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

EXTO WACC

Recent WACC calculation

as of Feb 03, 2025
Cost of Equity
% share of Total Capital
10.5%
35.6%
Risk-free rate
4.5%
Beta
0.7
Equity Risk Premium
4.6%
Country risk premium
2.8%
Cost of Debt (after-tax)
% share of Total Capital
1.0%
64.4%
Average Cost of Debt
1.5%
Effective Tax Rate
31.0%
WACC
4.4%

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%

EXTO Cost of Equity

Recent Cost of Equity calculation

as of Feb 03, 2025
Risk-free rate
4.5%
Beta
0.7
Equity risk premium
4.6%
Country risk premium
2.8%
Cost of Equity
10.5%

Cost of Equity dynamics

EXTO vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Almacenes Éxito S.A. logo
Almacenes Éxito S.A.EXTO
4.4%
9.3%
(54.1%)
0.3%
Median Peer Set
4.7%
(0.9%)
(19.5%)
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%
Companhia Brasileira de Distribuição logo
Companhia Brasileira de DistribuiçãoCBD
4.3%
14.8%
126.7%
(11.8%)
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 EXTO

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 Almacenes Éxito S.A.'s discount rate as of Feb 03, 2025?

As of Feb 03, 2025, Almacenes Éxito S.A.'s discount rate is 4.40%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Almacenes Éxito S.A.'s capital structure and risk profile.

What is Almacenes Éxito S.A.'s weighted average cost of capital (WACC)?

Almacenes Éxito S.A.'s WACC as of Feb 03, 2025, is 4.40%. 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 Almacenes Éxito S.A.'s cost of equity?

Almacenes Éxito S.A.'s cost of equity is 10.5%, as of Feb 03, 2025. 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.