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 | 0.69 - 1.12 | 0.91 |
| Cost Equity | 9.3% - 13.5% | 11.4% |
| Tax Rate | 29.0% - 29.0% | 29.0% |
| Cost Debt Aftax | 6.0% - 6.4% | 6.2% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.69 | 1.12 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.5% | 5.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.75% | 3.50% | Size & Country Default Risk | |||
| Cost of Equity | 9.25% | 13.50% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (EUR in millions) | Sep-20 | Sep-21 | Sep-22 | Sep-23 | Sep-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 49 | 50 | 57 | 58 | 61 |
| Total Debt | total_debt | 1,717 | 1,886 | 1,917 | 1,798 | 1,705 |
| Effective Interest Rate | 2.8% | 3.0% | 3.1% | 3.5% | ||
| Average Effective Interest Rate | 3.2% | |||||