GENUSPOWER.NS WACC - Weighted Average Cost of Capital

The WACC of Genus Power Infrastructures Ltd (GENUSPOWER.NS) is 14.1%.

The Cost of Equity of Genus Power Infrastructures Ltd (GENUSPOWER.NS) is 14.35%.

The Cost of Debt of Genus Power Infrastructures Ltd (GENUSPOWER.NS) is 13.65%.

	Range	Selected
Cost of equity	12.80% - 15.90%	14.35%
Tax rate	27.30% - 29.10%	28.20%
Cost of debt	8.10% - 19.20%	13.65%
WACC	12.4% - 15.8%	14.1%

WACC

GENUSPOWER.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.71	0.86

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.80%	15.90%

Tax rate	27.30%	29.10%
Debt/Equity ratio	0.05	0.05
Cost of debt	8.10%	19.20%

After-tax WACC	12.4%	15.8%


Selected WACC	14.1%

GENUSPOWER.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 GENUSPOWER.NS:

cost_of_equity (14.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.71) + 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.