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 | 1.36 - 2.94 | 2.15 |
| Cost Equity | 13.5% - 24.5% | 19.0% |
| Tax Rate | 18.0% - 18.0% | 18.0% |
| Cost Debt Aftax | 13.1% - 13.5% | 13.3% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.37 | 2.94 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 6.8% | 14.7% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 2.63% | 5.25% | Size & Country Default Risk | |||
| Cost of Equity | 13.50% | 24.50% | ||||
| 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 | 1 | 2 | 7 | 10 | 10 |
| Total Debt | total_debt | 17 | 66 | 74 | 68 | 79 |
| Effective Interest Rate | 6.0% | 10.4% | 13.8% | 14.1% | ||
| Average Effective Interest Rate | 12.7% | |||||