0


1





2   
3
    3  

  
4 2


 
 
 3  3  
5 3
   
 3

 
  3
 4





     

 
     

     

 


 



        
 
   

  ! "
   
  

  
   "
  
 


#
 
 
 
   
  

 

"
  

      
$
% R
  

   
 
  
 
 



 
 
  
 

& '
          
 
           
 


  
  
      
     
 
      
 
 

   

 
  

"
  
     
$
% "
 
   

   
 

 
 

  !
& (                

      

"
 

   
  ) 
* 

  




#

+ "
 
        

           
  
R   
   



2


 


6

 
3
 


,4 2   





 
,4 2 2  


, 3  
5 2

3
   

  
 
4



 ,       $

  

, 
 

     
 
  

  
  



 
 
  

 

# 
 
    
   
 7 


 
 
   

   #
 

  
 
   
 
 

 



!
 
  

"
  
 
#  #



  
   
   
 
   

  
   

   

 
 
 
8  
  
  
 
       
 
       



 
 
 "
 
 

 

   
-.%+ -*/

  

 


"
 
     
       
 
     
 
 



 
  $
% %*/&(% (9 ' -(/*#/ )&. %&)#%* 0
1 "
     
    

     
 01' 0' 2'  ( 2#0  "
  

    
 
 

  *33  
    

    
 %345 %%/45
& :' !  *($ )#: )#( (9 8;7 #& ' #) % ) <)  %2

  
 %.36)     
8 "   




  &&#%#//" /(+ ) #. $ % -(% (9
(%/" =>?8 - ) #)) / 

 



  
-%+&/
0  
 
%3 
  

 

  


-.7*  -.%+
@ #" % -)()" A' *#&' +# ) 9#//$   


  

  



 




    $
# %  $  83  #  
 & $  ,  
   
* * $     7 

! +
 $ 
)

 
R
 
  
   
   
0 
     

   
            


      

  
    


 

   
 
 


   


 

8



    2 

 3 ?B 3  3   3

 
5  2  
 



2




4 2


     

 

   
  
5 

 


 CB 3  
5 3 4 

  ;B4

(/%

( 
 




    

735

 

 
 "
   0  


    $
  735
  
     099  &75 

     
   

    
    )  &%5 R     45    )
 
 735
 
'9 

   &376
    
 
    
    
8 
735
 
'9   
  
 #  
  
  
  
  

#
 



@  


   /35
'9

     %+46  
 
   
  ) '9  %*46 R 
     
 

   




        

 R


    
; 

   435 
099 &&5

  
 
  ) 
&%5R

 
 
         
"
 

    
2' % -)(D * / $ )#: & CB 
 
  
    /35 
 099      *&5
   
 !
  '9      %+46

 
   
      
   
      
 ! 

  
)'9 %*46


'9  
2' % -)(D * / $ )#: & ;B 


   435
099    
  &&5
  )  
R
     
   )  


 "
 

 
  
   #


   R 

'9  
            &376 
   
  ) 
 
%*46: 
'9  





@

2
, 3    

  3   
4 2


 




 


 3 
 , 3  4




    



  ;
%++  <  

"

     
%++  $
% "
 


  
7 
)
  

&  
     
    
* "
(  
 
     
 




   
 
+    
 ) 


  -%+

 
4 =  
 

 
       
 





7 "
   

  %. 
  !  
 
 
 
  

 
  %345 %%/45   

  /45 ./45
"
           $
%
: %*" ! $
      

 
 
   
 
;
90<  -&33R 
    

  
  
)90 
   

 
& #%.   
    
 
 
  
 

  

  
 

  
  


R 

  
 
$

$          

  




 9   
 
    




 
 
 


   
* /* (%!&
      
   
 
 


    
      
  



 
R 
      
 

 

 
 
+
/ @@
(%!& 
   
     
 
   
   
 
# 

  
7 
R 
 

 
   

( R
  
 

  
 
   



?

  3  
 2


 
7 

4
  
 

3

  

 
 

3 3
  ?

(/% 0
 

     &75735
  "  

 



  )


 


 
     
 
  ) 



  

  
    )    

  '

    
) 
  





Yar

Equity

Total Dbt

V/E

Equity bta

%887
%88/
%88.
%888
&333
&33%
&33&
&33*
&33+
&334
&337
&33/
&33.
&338
&3%3
&3%%
&3%&
&3%*
&3%+
&3%4
&3%7
&3%/
&3%.
&3%8
&3&3
&3&%
&3&&
&3&*
&3&+
&3&4
&3&7

/83*4
.%3&%
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78

-3
%333333
%3&+&88
%&7/&.3
%+43333
%+%%%%%
%*/&&&&
%******
%&7..47
%%./7%+
%3.787%
8//+.+
.+8447
/44%*/
778%*/
47/%*/
++8%*/
+3%7.8
*+.&+%
&4&3*+
%*+++.
/4333
/4333
/4333
/4333
/4333
3

.6

18.57%

13.34

8.1

7.41%

2.62

1.57

25.39%

3.1

1.8

27.%

3.3

1.98

28.22%

3.24

1.94

27.96%

3.17

1.9

27.7%

3.11

1.87

27.44%

3.1

1.81

27.1%

2.88

1.73

26.47%

2.72

1.63

25.8%

2.55

1.53

25.7%

2.35

1.41

24.22%

2.2

1.32

23.59%

2.6

1.24

23.2%

1.9

1.14

22.34%

1.71

1.3

21.56%

1.64

.98

21.24%

1.55

.93

2.89%

1.4

.84

2.25%

1.21

.73

19.46%

1.12

.67

19.7%

1.12

.67

19.7%

1.12

.67

19.7%

1.12

.67

19.7%

1.12

.67

19.7%

.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%

&3&/
&3&.
&3&8
&3*3
&3*%
&3*&
&3**
&3*+


7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78
7*%%78


.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%

.6

18.57%


"
    


  )  
Asset Beta

.6

Rf

5.6%

risk premium
Country
premium
Startup
premium

7%
6.67%
2.1%


( 
  )

  
    

 &/
&.5


    %.%85R  
  ) 





 &3&&5



 



 

  435
 

099  &&5"
 
 
 

  435
  

 

  ) 
C

2     
5 4 2       


  4

 ( 
      

 &75   

 &&5    ) 
 0  
    R   
      +5   75

            "
    
 -) 9 ) %$ &%: % -)(D *
(%!&
  '      ) 
      
        

   
)  7
   
   &%5
 
 %.750
'   
 )


  
    :  
 099
  R'    )
 
 
  0

 
  
 435       ) 
 )        
 099 

&&5
   )
R'  

 
 )



>

2   
3
     
3 
5 4

(/%



   
 

        
 
  735

     


   $

 R
      
            
  

 
   


  735/35  0    

      



 

  

   


8 "
      

            
  

 
@        
     
 
)
  


   
  
; !