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 | 0.55 - 0.71 | 0.63 |
| Cost Equity | 7.8% - 10.3% | 9.0% |
| Tax Rate | 45.0% - 45.0% | 45.0% |
| Cost Debt Aftax | 3.9% - 4.1% | 4.0% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.55 | 0.71 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 2.7% | 3.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.06% | 2.13% | Size & Country Default Risk | |||
| Cost of Equity | 7.75% | 10.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (MXN 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 | 42 | 54 | 30 | 15 | 26 |
| Total Debt | total_debt | 355 | 312 | 20 | 34 | 3,130 |
| Effective Interest Rate | 16.1% | 17.8% | 53.7% | 1.7% | ||
| Average Effective Interest Rate | 24.4% | |||||