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 | 1.15 - 1.32 | 1.23 |
| Cost Equity | 10.5% - 12.5% | 11.5% |
| Tax Rate | 17.0% - 17.0% | 17.0% |
| Cost Debt Aftax | 7.1% - 7.5% | 7.3% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.15 | 1.32 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 5.7% | 6.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 10.50% | 12.50% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (AUD in millions) | Jun-21 | Jun-22 | Jun-23 | Jun-24 | ||
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 0 | 0 | 0 | 0 | 0 |
| Total Debt | total_debt | 0 | 0 | 0 | 0 | 0 |
| Effective Interest Rate | 4.4% | 4.8% | 4.8% | 7.4% | ||
| Average Effective Interest Rate | 5.7% | |||||