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 | 0.80 - 1.02 | 0.91 |
| Cost Equity | 8.8% - 11.0% | 9.9% |
| Tax Rate | 19.0% - 19.0% | 19.0% |
| Cost Debt Aftax | 5.7% - 6.1% | 5.9% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.80 | 1.02 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.0% | 5.1% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.69% | 1.38% | Size & Country Default Risk | |||
| Cost of Equity | 8.75% | 11.00% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (GBP in millions) | Mar-20 | Apr-21 | Apr-22 | Apr-23 | Mar-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 43 | 36 | 21 | 22 | 30 |
| Total Debt | total_debt | 608 | 337 | 339 | 339 | 338 |
| Effective Interest Rate | 7.6% | 6.2% | 6.4% | 9.0% | ||
| Average Effective Interest Rate | 7.2% | |||||