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 | 0.74 - 0.95 | 0.84 |
| Cost Equity | 8.3% - 10.0% | 9.1% |
| Tax Rate | 21.0% - 21.0% | 21.0% |
| Cost Debt Aftax | 4.3% - 4.7% | 4.5% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.74 | 0.95 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.7% | 4.7% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.44% | 0.88% | Size & Country Default Risk | |||
| Cost of Equity | 8.25% | 10.00% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (USD in millions) | Apr-21 | Apr-22 | Apr-23 | Apr-24 | Apr-25 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 81 | 82 | 90 | 127 | 122 |
| Total Debt | total_debt | 2,628 | 2,344 | 2,998 | 3,197 | 2,837 |
| Effective Interest Rate | 3.3% | 3.4% | 4.1% | 4.0% | ||
| Average Effective Interest Rate | 3.8% | |||||