Interactive DCF modeler, risk-adjusted return analysis, and scenario comparison. Adjust parameters and see live NPV, IRR, and risk-adjusted returns across countries and sectors.
Adjust investment parameters below. Results update in real-time using country-specific risk premia and sector benchmark IRRs.
| Country | Risk-Free | CRP | WACC Low | WACC High | Equity Risk Prem. |
|---|---|---|---|---|---|
| China | 4.5% | 5.1% | 9.1% | 13.1% | 9.6% |
| Indonesia | 4.5% | 5.6% | 9.5% | 13.5% | 10.1% |
| Philippines | 4.5% | 6.4% | 10.1% | 14.1% | 10.9% |
| Vietnam | 4.5% | 5.6% | 9.5% | 13.5% | 10.1% |
| Thailand | 4.5% | 4.9% | 8.9% | 12.9% | 9.4% |
| Malaysia | 4.5% | 4.7% | 8.8% | 12.8% | 9.2% |
| Myanmar | 4.5% | 7.6% | 11.1% | 15.1% | 12.1% |
| Cambodia | 4.5% | 7.0% | 10.6% | 14.6% | 11.5% |
| India | 4.5% | 6.1% | 9.9% | 13.9% | 10.6% |
| Bangladesh | 4.5% | 7.8% | 11.2% | 15.2% | 12.3% |
| Pakistan | 4.5% | 7.1% | 10.7% | 14.7% | 11.6% |
| Sri Lanka | 4.5% | 7.1% | 10.7% | 14.7% | 11.6% |
| Nepal | 4.5% | 6.6% | 10.3% | 14.3% | 11.1% |
| Nigeria | 4.5% | 7.3% | 10.8% | 14.8% | 11.8% |
| South Africa | 4.5% | 6.4% | 10.1% | 14.1% | 10.9% |
| Kenya | 4.5% | 6.1% | 9.9% | 13.9% | 10.6% |
| Ethiopia | 4.5% | 7.8% | 11.2% | 15.2% | 12.3% |
| Ghana | 4.5% | 7.6% | 11.1% | 15.1% | 12.1% |
| Tanzania | 4.5% | 7.5% | 11.0% | 15.0% | 12.0% |
| Côte d'Ivoire | 4.5% | 7.0% | 10.6% | 14.6% | 11.5% |