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 | 0.89 - 1.12 | 1.00 |
| Cost Equity | 9.5% - 12.3% | 10.9% |
| Tax Rate | 26.0% - 26.0% | 26.0% |
| Cost Debt Aftax | 5.2% - 5.5% | 5.4% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.89 | 1.12 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.4% | 5.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.13% | 2.25% | Size & Country Default Risk | |||
| Cost of Equity | 9.50% | 12.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (USD in millions) | Jan-21 | Jan-22 | Dec-22 | Dec-23 | Dec-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 1 | 0 | 0 | 1 | 2 |
| Total Debt | total_debt | 17 | 18 | 14 | 34 | 42 |
| Effective Interest Rate | 2.1% | 2.3% | 5.9% | 5.8% | ||
| Average Effective Interest Rate | 4.7% | |||||