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 | 1.24 - 2.11 | 1.68 |
| Cost Equity | 12.5% - 19.5% | 16.0% |
| Tax Rate | 1.0% - 1.0% | 1.0% |
| Cost Debt Aftax | 8.4% - 8.9% | 8.7% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.24 | 2.11 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 6.2% | 10.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 2.25% | 4.50% | Size & Country Default Risk | |||
| Cost of Equity | 12.50% | 19.50% | ||||
| 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 | 9 | 11 | 12 | 18 | 24 |
| Total Debt | total_debt | 225 | 275 | 357 | 407 | 490 |
| Effective Interest Rate | 4.2% | 3.8% | 4.7% | 5.3% | ||
| Average Effective Interest Rate | 4.6% | |||||