FMNL.NS WACC - Weighted Average Cost of Capital

The WACC of Future Market Networks Ltd (FMNL.NS) is 13.5%.

The Cost of Equity of Future Market Networks Ltd (FMNL.NS) is 22.50%.

The Cost of Debt of Future Market Networks Ltd (FMNL.NS) is 9.60%.

	Range	Selected
Cost of equity	20.80% - 24.20%	22.50%
Tax rate	30.00% - 30.00%	30.00%
Cost of debt	8.70% - 10.50%	9.60%
WACC	12.4% - 14.6%	13.5%

WACC

FMNL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.67	1.75

Additional risk adjustments	0.0%	0.5%
Cost of equity	20.80%	24.20%

Tax rate	30.00%	30.00%
Debt/Equity ratio	1.32	1.32
Cost of debt	8.70%	10.50%

After-tax WACC	12.4%	14.6%


Selected WACC	13.5%

FMNL.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 FMNL.NS:

cost_of_equity (22.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.67) + 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.