Value Sense
HMY
Harmony Gold Mining Company Limited (HMY)
Last Price$12.14.7%
Market Cap$7,569.5M
WACC
14.8%
Cost of Equity
14.9%
Cost of Debt
9.8%
Debt to Equity
1.6%
Beta
1.0
Stock quality
7/10
Great
HMY
is 41.6% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

HMY WACC

Recent WACC calculation

as of Mar 11, 2025
Cost of Equity
% share of Total Capital
14.9%
98.4%
Risk-free rate
4.3%
Beta
1.3
Equity Risk Premium
4.6%
Country risk premium
4.4%
Cost of Debt (after-tax)
% share of Total Capital
9.8%
1.6%
Average Cost of Debt
15.4%
Effective Tax Rate
36.3%
WACC
14.8%

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%

HMY Cost of Equity

Recent Cost of Equity calculation

as of Mar 11, 2025
Risk-free rate
4.3%
Beta
1.3
Equity risk premium
4.6%
Country risk premium
4.4%
Cost of Equity
14.9%

Cost of Equity dynamics

HMY vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Harmony Gold Mining Company Limited logo
Harmony Gold Mining Company LimitedHMY
14.8%
18.2%
68.6%
14.0%
Median Peer Set
8.1%
20.1%
14.2%
19.8%
AngloGold Ashanti Limited logo
AngloGold Ashanti LimitedAU
11.3%
26.4%
N/A
17.3%
Gold Fields Limited logo
Gold Fields LimitedGFI
10.5%
15.6%
80.5%
23.9%
Kinross Gold Corporation logo
Kinross Gold CorporationKGC
9.4%
21.4%
126.5%
18.4%
Alamos Gold Inc. logo
Alamos Gold Inc.AGI
8.7%
31.6%
28.3%
21.1%
Agnico Eagle Mines Limited logo
Agnico Eagle Mines LimitedAEM
8.6%
25.0%
(4.5%)
22.9%
Wheaton Precious Metals Corp. logo
Wheaton Precious Metals Corp.WPM
7.5%
(4.6%)
(16.2%)
52.9%
Franco-Nevada Corporation logo
Franco-Nevada CorporationFNV
7.5%
(7.3%)
N/A
(38.3%)
Royal Gold, Inc. logo
Royal Gold, Inc.RGLD
7.5%
18.8%
38.6%
46.2%
Barrick Gold Corporation logo
Barrick Gold CorporationGOLD
6.5%
13.4%
69.4%
16.6%
Newmont Corporation logo
Newmont CorporationNEM
6.5%
57.1%
N/A
18.0%

Explore more intrinsic value tools hub for HMY

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 Harmony Gold Mining Company Limited's discount rate as of Mar 11, 2025?

As of Mar 11, 2025, Harmony Gold Mining Company Limited's discount rate is 14.79%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Harmony Gold Mining Company Limited's capital structure and risk profile.

What is Harmony Gold Mining Company Limited's weighted average cost of capital (WACC)?

Harmony Gold Mining Company Limited's WACC as of Mar 11, 2025, is 14.79%. 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 Harmony Gold Mining Company Limited's cost of equity?

Harmony Gold Mining Company Limited's cost of equity is 14.9%, as of Mar 11, 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.