HAL.NS WACC - Weighted Average Cost of Capital

The WACC of Hindustan Aeronautics Ltd (HAL.NS) is 15.4%.

The Cost of Equity of Hindustan Aeronautics Ltd (HAL.NS) is 15.35%.

The Cost of Debt of Hindustan Aeronautics Ltd (HAL.NS) is 827.80%.

	Range	Selected
Cost of equity	13.30% - 17.40%	15.35%
Tax rate	18.00% - 23.50%	20.75%
Cost of debt	7.50% - 1,648.10%	827.80%
WACC	13.3% - 17.4%	15.4%

WACC

HAL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.78	1.03

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.30%	17.40%

Tax rate	18.00%	23.50%
Debt/Equity ratio	0	0
Cost of debt	7.50%	1,648.10%

After-tax WACC	13.3%	17.4%


Selected WACC	15.4%

HAL.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 HAL.NS:

cost_of_equity (15.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.78) + 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.