Discounted Cost-of-capital Formula for Year X

I am having issues getting to the correct discounted cost-of-capital values for each of the years in battlecard 10 (and by extension the risk margin is often wrong), so I wanted to confirm my calculations are correct.

If I wanted to calculate the discounted cost-of-capital for year X=SCR(R-i)(1-(risk free rate+illiquidity premium))^X

Is this correct? Thanks!

Comments

Sign In or Register to comment.