Capital Market Assumptions

Risk‑Free Rate
4
015
Beta (Volatility Relative to Market)
1.2
03
Expected Market Return
10
030

Debt & Tax

Cost of Debt (Pre‑Tax Interest Rate)
6
020
Corporate Tax Rate
25
050

Capital Structure

Equity Proportion
60
0100
Debt Proportion
40
0100

Calculation Method