The WACC of GTL Infrastructure Ltd (GTLINFRA.NS) is 10.7%.
| Range | Selected | |
| Cost of equity | 15.40% - 20.60% | 18.00% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.00% - 15.40% | 9.70% |
| WACC | 7.2% - 14.2% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.03 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.40% | 20.60% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 1.85 | 1.85 |
| Cost of debt | 4.00% | 15.40% |
| After-tax WACC | 7.2% | 14.2% |
| Selected WACC | 10.7% | |
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 GTLINFRA.NS:
cost_of_equity (18.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.03) + 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.