GINNIFILA.NS WACC - Weighted Average Cost of Capital

The WACC of Ginni Filaments Ltd (GINNIFILA.NS) is 11.2%.

The Cost of Equity of Ginni Filaments Ltd (GINNIFILA.NS) is 12.20%.

The Cost of Debt of Ginni Filaments Ltd (GINNIFILA.NS) is 8.15%.

	Range	Selected
Cost of equity	11.00% - 13.40%	12.20%
Tax rate	12.00% - 21.50%	16.75%
Cost of debt	7.60% - 8.70%	8.15%
WACC	10.2% - 12.2%	11.2%

WACC

GINNIFILA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.5	0.6

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.00%	13.40%

Tax rate	12.00%	21.50%
Debt/Equity ratio	0.24	0.24
Cost of debt	7.60%	8.70%

After-tax WACC	10.2%	12.2%


Selected WACC	11.2%

GINNIFILA.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 GINNIFILA.NS:

cost_of_equity (12.20%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.5) + 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.