Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 1.57 - 1.75 | 1.66 |
| Cost Equity | 12.5% - 14.8% | 13.6% |
| Tax Rate | 14.0% - 14.0% | 14.0% |
| Cost Debt Aftax | 7.3% - 7.7% | 7.5% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.57 | 1.75 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 7.8% | 8.8% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 12.50% | 14.75% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (USD in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 3 | 1 | 3 | 9 | 2 |
| Total Debt | total_debt | 22 | 19 | 56 | 70 | 20 |
| Effective Interest Rate | 2.5% | 7.1% | 14.8% | 4.0% | ||
| Average Effective Interest Rate | 8.6% | |||||