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 | 1.22 - 1.51 | 1.36 |
| Cost Equity | 11.3% - 14.3% | 12.8% |
| Tax Rate | 14.0% - 14.0% | 14.0% |
| Cost Debt Aftax | 7.3% - 7.7% | 7.5% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.22 | 1.51 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 6.1% | 7.5% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.13% | 2.25% | Size & Country Default Risk | |||
| Cost of Equity | 11.25% | 14.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (USD 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 | 0 | 0 | 1 | 2 | 1 |
| Total Debt | total_debt | 4 | 6 | 7 | 11 | 0 |
| Effective Interest Rate | 4.6% | 21.2% | 20.2% | 23.3% | ||
| Average Effective Interest Rate | 21.6% | |||||