WACC% | Sustainable growth rate | ||||
0.5% | 0.75% | 1% | 1.25% | 1.5% | |
0.85% | 11.04 | 12.19 | 13.59 | 15.34 | 17.60 |
1.85% | 8.08 | 8.69 | 9.38 | 10.19 | 11.15 |
2.85% | 6.37 | 6.75 | 7.16 | 7.63 | 8.16 |
3.85% | 5.26 | 5.52 | 5.79 | 6.10 | 6.44 |
4.85% | 4.48 | 4.66 | 4.86 | 5.08 | 5.31 |