GRASIM.NS
Grasim Industries Ltd
Price:  
2,861.10 
INR
Volume:  
678,859.00
India | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRASIM.NS WACC - Weighted Average Cost of Capital

The WACC of Grasim Industries Ltd (GRASIM.NS) is 11.1%.

The Cost of Equity of Grasim Industries Ltd (GRASIM.NS) is 17.65%.
The Cost of Debt of Grasim Industries Ltd (GRASIM.NS) is 5.90%.

Range Selected
Cost of equity 15.90% - 19.40% 17.65%
Tax rate 26.40% - 27.90% 27.15%
Cost of debt 4.00% - 7.80% 5.90%
WACC 9.5% - 12.6% 11.1%
WACC

GRASIM.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 1.09 1.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.90% 19.40%
Tax rate 26.40% 27.90%
Debt/Equity ratio 0.96 0.96
Cost of debt 4.00% 7.80%
After-tax WACC 9.5% 12.6%
Selected WACC 11.1%

GRASIM.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 GRASIM.NS:

cost_of_equity (17.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.09) + 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.