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 | 0.71 - 0.85 | 0.78 |
| Cost Equity | 7.8% - 9.0% | 8.4% |
| Tax Rate | 23.0% - 23.0% | 23.0% |
| Cost Debt Aftax | 4.2% - 4.6% | 4.4% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.71 | 0.85 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.5% | 4.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.13% | 0.25% | Size & Country Default Risk | |||
| Cost of Equity | 7.75% | 9.00% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (USD in millions) | Apr-21 | Apr-22 | Apr-23 | Apr-24 | Apr-25 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 47 | 57 | 60 | 65 | 97 |
| Total Debt | total_debt | 1,364 | 1,688 | 1,673 | 1,751 | 2,958 |
| Effective Interest Rate | 3.7% | 3.5% | 3.8% | 4.1% | ||
| Average Effective Interest Rate | 3.8% | |||||