20 AVERAGE RISK-FREE RATE 3% 4% 3.20% ESTIMATED WORLD MARKET RIS...

80/20 average

Risk-free rate 3% 4% 3.20%

Estimated world

market risk premium 8% -5% 5.40%

Beta 1.1 1.3 1.14

Estimated emerging

market return 3 + 1.1(8) + 1 = 12.80% 4 + 1.3(-5) + 1 = -