WACC sensitivity grid for a second segment slide template

The discount rate grid for a second segment, over the same two axes with that segment's own assumptions.

• Grid over beta and capital structure
• Segment-specific cost of debt
• Every cell reproducible from the stated inputs
• Five rows where the sibling page has four

Source: Recreated as a native, fully editable PowerPoint slide from page 45 of Avangrid Project Lean Pitch Book 2024, a publicly published Moelis & Company deck. Not affiliated with or endorsed by Moelis & Company.