509960.BO
U P Hotels Ltd
Price:  
1,925.00 
INR
Volume:  
666.00
India | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

509960.BO WACC - Weighted Average Cost of Capital

The WACC of U P Hotels Ltd (509960.BO) is 11.6%.

The Cost of Equity of U P Hotels Ltd (509960.BO) is 11.60%.
The Cost of Debt of U P Hotels Ltd (509960.BO) is 27.10%.

Range Selected
Cost of equity 10.60% - 12.60% 11.60%
Tax rate 25.00% - 25.70% 25.35%
Cost of debt 7.50% - 46.70% 27.10%
WACC 10.6% - 12.6% 11.6%
WACC

509960.BO WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.45 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 12.60%
Tax rate 25.00% 25.70%
Debt/Equity ratio 0 0
Cost of debt 7.50% 46.70%
After-tax WACC 10.6% 12.6%
Selected WACC 11.6%

509960.BO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for 509960.BO:

cost_of_equity (11.60%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.45) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.