CANTABIL.NS WACC - Weighted Average Cost of Capital

The WACC of Cantabil Retail India Ltd (CANTABIL.NS) is 12.8%.

The Cost of Equity of Cantabil Retail India Ltd (CANTABIL.NS) is 14.80%.

The Cost of Debt of Cantabil Retail India Ltd (CANTABIL.NS) is 7.15%.

	Range	Selected
Cost of equity	13.30% - 16.30%	14.80%
Tax rate	24.00% - 24.30%	24.15%
Cost of debt	5.70% - 8.60%	7.15%
WACC	11.4% - 14.2%	12.8%

WACC

CANTABIL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.78	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.30%	16.30%

Tax rate	24.00%	24.30%
Debt/Equity ratio	0.27	0.27
Cost of debt	5.70%	8.60%

After-tax WACC	11.4%	14.2%


Selected WACC	12.8%

CANTABIL.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 CANTABIL.NS:

cost_of_equity (14.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.78) + 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.