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 | 0.76 - 1.30 | 1.03 |
Cost Equity | 10.0% - 15.5% | 12.8% |
Tax Rate | 22.0% - 22.0% | 22.0% |
Cost Debt Aftax | 7.8% - 8.2% | 8.0% |
Estimate Cost of Equity | ||||||
Cost of Equity | Low | High | Notes | |||
Selected Beta | 0.76 | 1.30 | See Re-levered Beta Section | |||
(x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
Adjusted Market Risk Premium | 3.8% | 6.5% | ||||
(+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
(+) Additional Risk Adjustments | 2.25% | 4.50% | Size & Country Default Risk | |||
Cost of Equity | 10.00% | 15.50% |
Effective Interest Rate | ||||||
Fiscal Year Ending | ||||||
(VND in millions) | Dec-20 | Dec-21 | Jan-24 | Dec-24 | ||
FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
Interest Expense | interest_exp | 14,562 | 12,543 | 0 | 10,806 | 6,852 |
Total Debt | total_debt | 187,195 | 164,162 | 0 | 127,489 | 107,336 |
Effective Interest Rate | 7.1% | 0.0% | 17.0% | 5.8% | ||
Average Effective Interest Rate | 7.6% |