2022 | BNI Madagascar SA | Investment Professionals Ltd | MITCO Group Ltd |
Risk-free rate (%) | 8.63% | - | 5.31% |
Equity beta | 0.70 | - | 0.71 |
Specific risk premium (%) | 4.00% | - | 4.00% |
Equity market risk premium (%) | 10.67% | - | 6.12% |
Cost of equity / Weighted Average Cost of Capital (%) | 18.89% | - | 13.66% |
Growth (%) | 3.00% | - | 3.00% |
Model | Dividend Discount Model | - | Discounted Cash Flow Model |
Number of years | 4 | - | 3 |
2021 | BNI Madagascar SA | Investment Professionals Ltd | MITCO Group Ltd |
Risk-free rate (%) | 9.50% | 4.31% | 4.31% |
Equity beta | 0.74 | 0.7 | 0.7 |
Specific risk premium (%) | 4.00% | 3.00% | 3.00% |
Equity market risk premium (%) | 9.84% | 5.98% | 5.98% |
Cost of equity / Weighted Average Cost of Capital (%) | 19.67% | 10.60% | 10.60% |
Growth (%) | 3.00% | 3.00% | 3.00% |
Model | Dividend Discount Model | Dividend Discount Model | Discounted Cash Flow Model |
Number of years | 4 | 3 | 3 |