ADVANIHOTR.NS WACC - Weighted Average Cost of Capital

The WACC of Advani Hotels and Resorts (India) Ltd (ADVANIHOTR.NS) is 13.9%.

The Cost of Equity of Advani Hotels and Resorts (India) Ltd (ADVANIHOTR.NS) is 13.90%.

The Cost of Debt of Advani Hotels and Resorts (India) Ltd (ADVANIHOTR.NS) is 5.75%.

	Range	Selected
Cost of equity	12.30% - 15.50%	13.90%
Tax rate	25.30% - 25.40%	25.35%
Cost of debt	4.00% - 7.50%	5.75%
WACC	12.3% - 15.5%	13.9%

WACC

ADVANIHOTR.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.66	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.30%	15.50%

Tax rate	25.30%	25.40%
Debt/Equity ratio	0	0
Cost of debt	4.00%	7.50%

After-tax WACC	12.3%	15.5%


Selected WACC	13.9%

ADVANIHOTR.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 ADVANIHOTR.NS:

cost_of_equity (13.90%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.66) + 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.