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 | 1.03 - 1.28 | 1.16 |
| Cost Equity | 9.5% - 11.8% | 10.6% |
| Tax Rate | 16.0% - 16.0% | 16.0% |
| Cost Debt Aftax | 5.9% - 6.3% | 6.1% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.03 | 1.28 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 5.2% | 6.4% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.44% | 0.88% | Size & Country Default Risk | |||
| Cost of Equity | 9.50% | 11.75% | ||||
| 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 | 179 | 184 | 344 | 150 | 121 |
| Total Debt | total_debt | 4,223 | 3,716 | 3,225 | 3,232 | 3,246 |
| Effective Interest Rate | 4.6% | 9.9% | 4.6% | 3.7% | ||
| Average Effective Interest Rate | 6.1% | |||||