Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • IRBINVIT.NS
    IRB InvIT Fund
    Price:  
    54.22 
    INR
    Volume:  
    290,599
    India | Construction
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Earnings Power Value
    Dividend Discount Model
    WACC
    Similar Stocks to IRBINVIT.NS
    CTR.VN
    Viettel Construction JSC
    SJG.VN
    Song Da Corporation JSC
    SA.BK
    Siamese Asset PCL
    539221.BO
    Sportking India Ltd
    HAN.VN
    Hanoi Construction Corp JSC
    UNIVASTU.NS
    Univastu India Ltd

    IRBINVIT.NS WACC - Weighted Average Cost of Capital

    The WACC of IRB InvIT Fund (IRBINVIT.NS) is 12.4%.

    The Cost of Equity of IRB InvIT Fund (IRBINVIT.NS) is 17.2%.
    The Cost of Debt of IRB InvIT Fund (IRBINVIT.NS) is 7.5%.

    RangeSelected
    Cost of equity13.9% - 20.5%17.2%
    Tax rate0.5% - 0.9%0.7%
    Cost of debt6.9% - 8.1%7.5%
    WACC10.5% - 14.4%12.4%
    WACC

    IRBINVIT.NS WACC calculation

    CategoryLowHigh
    Long-term bond rate6.9%7.4%
    Equity market risk premium8.3%9.3%
    Adjusted beta0.851.36
    Additional risk adjustments0.0%0.5%
    Cost of equity13.9%20.5%
    Tax rate0.5%0.9%
    Debt/Equity ratio
    		0.970.97
    Cost of debt6.9%8.1%
    After-tax WACC10.5%14.4%
    Selected WACC12.4%

    IRBINVIT.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 IRBINVIT.NS:

    cost_of_equity (17.20%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.85) + 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.