The document provides information to calculate the weighted average cost of capital (WACC) for a company over several years. It lists the risk free rate, market risk premium, beta, and cost of equity. It also includes the company's actual and forecasted debt and equity values from 2014 to 2027, used to calculate the debt-to-equity ratio each year. The WACC is forecasted to gradually increase from 4.36% to 5.36% over the time period based on changing debt and equity proportions.

1. WACC
Risk free rate 2.55%
Market risk premium 6.00% 2.55% 4% 6.45%
beta 0.65
Cost of equity 6.45%
Current bond yield 5.92%
2014 2015 2016 2017Q3 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
In Million Actual Actual Actual Actual Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast
Debt 11,169.40 14,157.60 18,136.00 22,377.40 24,733.80 25,972.60 25,972.60 25,972.60 25,972.60 25,972.60
Equity 4,295.70 2453.1 1901.4 2967.2 4828.5 8028.3 12113.5 16938.9 22542 28736
Debt/(Debt + Equity) 0.72 0.85 0.91 0.88 0.84 0.76 0.68 0.61 0.54 0.47
Equity/(Debt + Equity) 0.28 0.15 0.09 0.12 0.16 0.24 0.32 0.39 0.46 0.53
WACC 4.78% 4.48% 4.36% 4.41% 4.52% 4.69% 4.88% 5.05% 5.22% 5.36%