ADANIPORTS.NS WACC - Weighted Average Cost of Capital

The WACC of Adani Ports and Special Economic Zone Ltd (ADANIPORTS.NS) is 12.4%.

The Cost of Equity of Adani Ports and Special Economic Zone Ltd (ADANIPORTS.NS) is 13.25%.

The Cost of Debt of Adani Ports and Special Economic Zone Ltd (ADANIPORTS.NS) is 6.90%.

	Range	Selected
Cost of equity	11.30% - 15.20%	13.25%
Tax rate	13.70% - 14.40%	14.05%
Cost of debt	5.90% - 7.90%	6.90%
WACC	10.6% - 14.2%	12.4%

WACC

ADANIPORTS.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.54	0.79

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.30%	15.20%

Tax rate	13.70%	14.40%
Debt/Equity ratio	0.13	0.13
Cost of debt	5.90%	7.90%

After-tax WACC	10.6%	14.2%


Selected WACC	12.4%

ADANIPORTS.NS'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 ADANIPORTS.NS:

cost_of_equity (13.25%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.54) + 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.