COMPINFO.NS WACC - Weighted Average Cost of Capital
The WACC of Compuage Infocom Ltd (COMPINFO.NS) is 8.0%.
| Range | Selected | |
| Cost of equity | 11.9% - 33.1% | 22.5% |
| Tax rate | 14.4% - 24.4% | 19.4% |
| Cost of debt | 7.0% - 12.2% | 9.6% |
| WACC | 6.1% - 9.8% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.61 | 2.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.9% | 33.1% |
| Tax rate | 14.4% | 24.4% |
| Debt/Equity ratio | 38.65 | 38.65 |
| Cost of debt | 7.0% | 12.2% |
| After-tax WACC | 6.1% | 9.8% |
| Selected WACC | 8.0% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| COMPINFO.NS | Compuage Infocom Ltd | 38.65 | -0.62 | -0.02 |
| 2166.HK | Smart-Core Holdings Ltd | 0.38 | 0.05 | 0.04 |
| 500370.BO | Salora International Ltd | 0.55 | 0.33 | 0.23 |
| 504351.BO | Empower India Ltd | 0.12 | -0.01 | -0.01 |
| 505502.BO | PS IT Infrastructure & Services Ltd | 0.73 | 0.92 | 0.59 |
| 512175.BO | VAMA Industries Ltd | 0.03 | 1.19 | 1.16 |
| 529.HK | SiS International Holdings Ltd | 6.21 | 0.07 | 0.01 |
| 531127.BO | Mena Mani Industries Ltd | 0.21 | 0.49 | 0.42 |
| 9995.T | Glosel Co Ltd | 0.54 | -0.16 | -0.11 |
| GLVA.JK | Galva Technologies Tbk PT | 0.8 | 0.02 | 0.01 |
| Low | High | |
| Unlevered beta | 0.01 | 0.12 |
| Relevered beta | 0.42 | 3.55 |
| Adjusted relevered beta | 0.61 | 2.71 |
COMPINFO.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 COMPINFO.NS:
cost_of_equity (22.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.61) + 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.