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 | 1.25 - 1.43 | 1.34 |
| Cost Equity | 11.0% - 13.3% | 12.1% |
| Tax Rate | 18.0% - 18.0% | 18.0% |
| Cost Debt Aftax | 7.0% - 7.4% | 7.2% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.25 | 1.43 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 6.3% | 7.2% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 11.00% | 13.25% | ||||
| 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 | 10 | 21 | 10 | 8 | 19 |
| Total Debt | total_debt | 80 | 89 | 54 | 103 | 128 |
| Effective Interest Rate | 24.5% | 14.5% | 10.7% | 16.7% | ||
| Average Effective Interest Rate | 14.0% | |||||