| 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 in 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.
|
