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 | 0.97 - 1.60 | 1.29 |
| Cost Equity | 11.0% - 16.8% | 13.9% |
| Tax Rate | 7.6% - 7.6% | 7.6% |
| Cost Debt Aftax | 7.9% - 8.3% | 8.1% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.97 | 1.60 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.9% | 8.0% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 2.13% | 4.25% | Size & Country Default Risk | |||
| Cost of Equity | 11.00% | 16.75% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (GBP in millions) | Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 16 | 14 | 13 | 11 | 9 |
| Total Debt | total_debt | 367 | 352 | 404 | 233 | 232 |
| Effective Interest Rate | 3.9% | 3.5% | 3.5% | 3.7% | ||
| Average Effective Interest Rate | 3.6% | |||||