Value Sense
NTCO
Natura &Co Holding S.A. (NTCO)
Last Price$7.00.0%
Market Cap$9,645.8M
WACC
13.5%
Cost of Equity
14.4%
Cost of Debt
7.8%
Debt to Equity
15.1%
Beta
0.9
Stock quality
5/10
Good
NTCO
is 54.0% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

NTCO WACC

Recent WACC calculation

as of Mar 08, 2024
Cost of Equity
% share of Total Capital
14.4%
86.9%
Risk-free rate
4.1%
Beta
1.3
Equity Risk Premium
4.6%
Country risk premium
4.4%
Cost of Debt (after-tax)
% share of Total Capital
7.8%
13.1%
Average Cost of Debt
3.5%
Effective Tax Rate
(121.4%)
WACC
13.5%

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%

NTCO Cost of Equity

Recent Cost of Equity calculation

as of Mar 08, 2024
Risk-free rate
4.1%
Beta
1.3
Equity risk premium
4.6%
Country risk premium
4.4%
Cost of Equity
14.4%

Cost of Equity dynamics

NTCO vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Natura &Co Holding S.A. logo
Natura &Co Holding S.A.NTCO
13.5%
(24.1%)
N/A
(12.4%)
Median Peer Set
6.9%
2.5%
0.0%
8.5%
Coty Inc. logo
Coty Inc.COTY
11.1%
10.2%
(85.0%)
1.5%
Hims & Hers Health, Inc. logo
Hims & Hers Health, Inc.HIMS
10.6%
69.3%
N/A
8.5%
Kenvue Inc. logo
Kenvue Inc.KVUE
8.5%
0.1%
(40.0%)
6.7%
The Procter & Gamble Company logo
The Procter & Gamble CompanyPG
7.0%
2.5%
3.8%
17.7%
Church & Dwight Co., Inc. logo
Church & Dwight Co., Inc.CHD
6.9%
4.1%
(22.7%)
9.6%
The Estée Lauder Companies Inc. logo
The Estée Lauder Companies Inc.EL
6.9%
(1.9%)
(61.2%)
2.5%
Colgate-Palmolive Company logo
Colgate-Palmolive CompanyCL
6.8%
3.3%
27.0%
14.4%
Kimberly-Clark Corporation logo
Kimberly-Clark CorporationKMB
6.6%
(1.8%)
45.5%
12.7%
The Clorox Company logo
The Clorox CompanyCLX
6.5%
(4.0%)
86.0%
3.9%

Explore more intrinsic value tools hub for NTCO

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 Natura &Co Holding S.A.'s discount rate as of Mar 08, 2024?

As of Mar 08, 2024, Natura &Co Holding S.A.'s discount rate is 13.49%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Natura &Co Holding S.A.'s capital structure and risk profile.

What is Natura &Co Holding S.A.'s weighted average cost of capital (WACC)?

Natura &Co Holding S.A.'s WACC as of Mar 08, 2024, is 13.49%. 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 Natura &Co Holding S.A.'s cost of equity?

Natura &Co Holding S.A.'s cost of equity is 14.4%, as of Mar 08, 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.