CYBERTECH.NS
Cybertech Systems and Software Ltd
Price:  
143.83 
INR
Volume:  
9,994.00
India | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CYBERTECH.NS WACC - Weighted Average Cost of Capital

The WACC of Cybertech Systems and Software Ltd (CYBERTECH.NS) is 14.3%.

The Cost of Equity of Cybertech Systems and Software Ltd (CYBERTECH.NS) is 14.35%.
The Cost of Debt of Cybertech Systems and Software Ltd (CYBERTECH.NS) is 11.20%.

Range Selected
Cost of equity 12.30% - 16.40% 14.35%
Tax rate 24.90% - 26.30% 25.60%
Cost of debt 7.50% - 14.90% 11.20%
WACC 12.2% - 16.3% 14.3%
WACC

CYBERTECH.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 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.30% 16.40%
Tax rate 24.90% 26.30%
Debt/Equity ratio 0.02 0.02
Cost of debt 7.50% 14.90%
After-tax WACC 12.2% 16.3%
Selected WACC 14.3%

CYBERTECH.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 CYBERTECH.NS:

cost_of_equity (14.35%) = 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.