| Input | Input value | Additional information |
|---|---|---|
| Risk-free rate (%) | 3.44% | Here, the risk free rate is the US 30 year treasury bond, and is calculated as at 15th September 2022. |
| Beta | 1.33 | The figure here is taken from the Financial Times (https://markets.ft.com/data/equities/tearsheet/profile?s=CENN:NAQ), on 16th September 2022. |
| Equity risk premium (%) | 5.26% | Here, the equity risk premium is relation to the global region, and is calculated as at 1st January 2022 (https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html). |
| Cost of equity (%) | 10.44% | Cost of equity = Risk-free rate + Beta x Equity risk premium. |
