Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • DBL.NS
    Dilip Buildcon Ltd
    Price:  
    492.85 
    INR
    Volume:  
    387,806
    India | Construction & Engineering
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Dividend Discount Model
    WACC
    Similar Stocks to DBL.NS
    NBCC.NS
    NBCC (India) Ltd
    IRB.NS
    IRB Infrastructure Developers Ltd
    KEC.NS
    KEC International Ltd
    IRCON.NS
    Ircon International Ltd
    NCC.NS
    NCC Ltd
    KALPATPOWR.NS
    Kalpataru Power Transmission Ltd

    DBL.NS WACC - Weighted Average Cost of Capital

    The WACC of Dilip Buildcon Ltd (DBL.NS) is 13.3%.

    The Cost of Equity of Dilip Buildcon Ltd (DBL.NS) is 18.35%.
    The Cost of Debt of Dilip Buildcon Ltd (DBL.NS) is 12.35%.

    RangeSelected
    Cost of equity15.9% - 20.8%18.35%
    Tax rate25.9% - 40.8%33.35%
    Cost of debt12.1% - 12.6%12.35%
    WACC12.4% - 14.1%13.3%
    WACC

    DBL.NS WACC calculation

    CategoryLowHigh
    Long-term bond rate6.9%7.4%
    Equity market risk premium8.3%9.3%
    Adjusted beta1.091.39
    Additional risk adjustments0.0%0.5%
    Cost of equity15.9%20.8%
    Tax rate25.9%40.8%
    Debt/Equity ratio
    		1.011.01
    Cost of debt12.1%12.6%
    After-tax WACC12.4%14.1%
    Selected WACC13.3%

    DBL.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 DBL.NS:

    cost_of_equity (18.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.09) + 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.