NAGREEKEXP.NS WACC - Weighted Average Cost of Capital

The WACC of Nagreeka Exports Ltd (NAGREEKEXP.NS) is 9.8%.

The Cost of Equity of Nagreeka Exports Ltd (NAGREEKEXP.NS) is 11.25%.

The Cost of Debt of Nagreeka Exports Ltd (NAGREEKEXP.NS) is 12.80%.

	Range	Selected
Cost of equity	9.70% - 12.80%	11.25%
Tax rate	22.40% - 29.60%	26.00%
Cost of debt	7.00% - 18.60%	12.80%
WACC	6.6% - 13.0%	9.8%

WACC

NAGREEKEXP.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.35	0.53

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.70%	12.80%

Tax rate	22.40%	29.60%
Debt/Equity ratio	2.62	2.62
Cost of debt	7.00%	18.60%

After-tax WACC	6.6%	13.0%


Selected WACC	9.8%

NAGREEKEXP.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 NAGREEKEXP.NS:

cost_of_equity (11.25%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.35) + 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.