GTPL.NS WACC - Weighted Average Cost of Capital

The WACC of GTPL Hathway Ltd (GTPL.NS) is 13.9%.

The Cost of Equity of GTPL Hathway Ltd (GTPL.NS) is 15.25%.

The Cost of Debt of GTPL Hathway Ltd (GTPL.NS) is 10.35%.

	Range	Selected
Cost of equity	13.50% - 17.00%	15.25%
Tax rate	25.40% - 26.10%	25.75%
Cost of debt	9.10% - 11.60%	10.35%
WACC	12.3% - 15.5%	13.9%

WACC

GTPL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.8	0.98

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.50%	17.00%

Tax rate	25.40%	26.10%
Debt/Equity ratio	0.22	0.22
Cost of debt	9.10%	11.60%

After-tax WACC	12.3%	15.5%


Selected WACC	13.9%

GTPL.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 GTPL.NS:

cost_of_equity (15.25%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.8) + 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.