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 | 0.87 - 1.23 | 1.05 |
| Cost Equity | 9.8% - 13.3% | 11.5% |
| Tax Rate | 21.0% - 21.0% | 21.0% |
| Cost Debt Aftax | 6.7% - 7.1% | 6.9% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.87 | 1.23 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.4% | 6.2% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.31% | 2.63% | Size & Country Default Risk | |||
| Cost of Equity | 9.75% | 13.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (PLN in millions) | Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 3 | 3 | 3 | 4 | 7 |
| Total Debt | total_debt | 59 | 58 | 58 | 112 | 434 |
| Effective Interest Rate | 4.5% | 4.6% | 4.5% | 2.6% | ||
| Average Effective Interest Rate | 3.9% | |||||