GLOBUSSPR.NS WACC - Weighted Average Cost of Capital

The WACC of Globus Spirits Ltd (GLOBUSSPR.NS) is 14.9%.

The Cost of Equity of Globus Spirits Ltd (GLOBUSSPR.NS) is 16.35%.

The Cost of Debt of Globus Spirits Ltd (GLOBUSSPR.NS) is 12.10%.

	Range	Selected
Cost of equity	14.30% - 18.40%	16.35%
Tax rate	30.80% - 32.60%	31.70%
Cost of debt	12.10% - 12.10%	12.10%
WACC	13.2% - 16.6%	14.9%

WACC

GLOBUSSPR.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.89	1.13

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.30%	18.40%

Tax rate	30.80%	32.60%
Debt/Equity ratio	0.21	0.21
Cost of debt	12.10%	12.10%

After-tax WACC	13.2%	16.6%


Selected WACC	14.9%

GLOBUSSPR.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 GLOBUSSPR.NS:

cost_of_equity (16.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.89) + 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.