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 | 0.80 - 1.62 | 1.21 |
| Cost Equity | 10.0% - 16.8% | 13.4% |
| Tax Rate | 27.0% - 27.0% | 27.0% |
| Cost Debt Aftax | 6.2% - 6.6% | 6.4% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.80 | 1.62 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.0% | 8.1% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 2.13% | 4.25% | Size & Country Default Risk | |||
| Cost of Equity | 10.00% | 16.75% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (IDR 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 | 1,875,812 | 2,842,883 | 3,206,093 | 3,524,625 | 6,192,226 |
| Total Debt | total_debt | 54,036,569 | 62,649,481 | 66,849,670 | 65,323,378 | 71,459,547 |
| Effective Interest Rate | 4.9% | 5.0% | 5.3% | 9.1% | ||
| Average Effective Interest Rate | 6.4% | |||||