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 | 0.52 - 0.66 | 0.59 |
| Cost Equity | 7.2% - 9.3% | 8.2% |
| Tax Rate | 13.0% - 13.0% | 13.0% |
| Cost Debt Aftax | 4.8% - 5.2% | 5.0% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.52 | 0.66 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 2.6% | 3.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 7.25% | 9.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (USD 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 | 11 | 7 | 2 | 2 | 2 |
| Total Debt | total_debt | 85 | 136 | 126 | 122 | 43 |
| Effective Interest Rate | 6.5% | 1.5% | 1.8% | 1.9% | ||
| Average Effective Interest Rate | 1.7% | |||||