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 | 1.15 - 1.25 | 1.20 |
| Cost Equity | 10.0% - 11.0% | 10.5% |
| Tax Rate | 15.0% - 15.0% | 15.0% |
| Cost Debt Aftax | 5.9% - 6.4% | 6.2% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.15 | 1.25 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 5.8% | 6.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.13% | 0.25% | Size & Country Default Risk | |||
| Cost of Equity | 10.00% | 11.00% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (EUR 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 | 43 | 55 | 61 | 153 | 163 |
| Total Debt | total_debt | 4,855 | 4,746 | 4,684 | 4,990 | 5,065 |
| Effective Interest Rate | 1.1% | 1.3% | 3.2% | 3.2% | ||
| Average Effective Interest Rate | 2.6% | |||||