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 | 0.95 - 1.05 | 1.00 |
| Cost Equity | 9.3% - 10.5% | 9.9% |
| Tax Rate | 18.0% - 18.0% | 18.0% |
| Cost Debt Aftax | 5.7% - 6.2% | 5.9% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.95 | 1.05 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.8% | 5.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.38% | 0.75% | Size & Country Default Risk | |||
| Cost of Equity | 9.25% | 10.50% | ||||
| 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 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | total_debt | 583 | 444 | 437 | 535 | 298 |
| Effective Interest Rate | 0.0% | 0.0% | 0.0% | 0.0% | ||
| Average Effective Interest Rate | 0.0% | |||||