CANDC.NS WACC - Weighted Average Cost of Capital

The WACC of C & C Constructions Ltd (CANDC.NS) is 17.3%.

The Cost of Equity of C & C Constructions Ltd (CANDC.NS) is 836.05%.

The Cost of Debt of C & C Constructions Ltd (CANDC.NS) is 17.15%.

	Range	Selected
Cost of equity	694.90% - 977.20%	836.05%
Tax rate	18.10% - 24.90%	21.50%
Cost of debt	10.00% - 24.30%	17.15%
WACC	11.6% - 23.0%	17.3%

WACC

CANDC.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	6.9%	7.9%
Adjusted beta	99.43	122.39

Additional risk adjustments	0.0%	0.5%
Cost of equity	694.90%	977.20%

Tax rate	18.10%	24.90%
Debt/Equity ratio	201.67	201.67
Cost of debt	10.00%	24.30%

After-tax WACC	11.6%	23.0%


Selected WACC	17.3%

CANDC.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 CANDC.NS:

cost_of_equity (836.05%) = risk_free_rate (7.15%) + equity_risk_premium (7.40%) * adjusted_beta (99.43) + 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.