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 | 0.59 - 0.78 | 0.68 |
| Cost Equity | 8.0% - 10.8% | 9.4% |
| Tax Rate | 31.0% - 31.0% | 31.0% |
| Cost Debt Aftax | 4.8% - 5.2% | 5.0% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.59 | 0.78 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 2.9% | 3.9% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.13% | 2.25% | Size & Country Default Risk | |||
| Cost of Equity | 8.00% | 10.75% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (AUD in millions) | Jun-20 | Jun-21 | Jun-22 | Jun-23 | Jun-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 5 | 5 | 7 | 14 | 22 |
| Total Debt | total_debt | 144 | 143 | 256 | 330 | 396 |
| Effective Interest Rate | 3.2% | 3.3% | 4.9% | 6.1% | ||
| Average Effective Interest Rate | 4.8% | |||||