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