ENDURANCE.NS WACC - Weighted Average Cost of Capital

The WACC of Endurance Technologies Ltd (CN) (ENDURANCE.NS) is 15.3%.

The Cost of Equity of Endurance Technologies Ltd (CN) (ENDURANCE.NS) is 15.65%.

The Cost of Debt of Endurance Technologies Ltd (CN) (ENDURANCE.NS) is 5.75%.

	Range	Selected
Cost of equity	14.00% - 17.30%	15.65%
Tax rate	22.80% - 23.90%	23.35%
Cost of debt	4.00% - 7.50%	5.75%
WACC	13.7% - 17.0%	15.3%

WACC

ENDURANCE.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.86	1.01

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.00%	17.30%

Tax rate	22.80%	23.90%
Debt/Equity ratio	0.03	0.03
Cost of debt	4.00%	7.50%

After-tax WACC	13.7%	17.0%


Selected WACC	15.3%

ENDURANCE.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 ENDURANCE.NS:

cost_of_equity (15.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.86) + 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.