NAVKARCORP.NS WACC - Weighted Average Cost of Capital

The WACC of Navkar Corporation Ltd (NAVKARCORP.NS) is 12.9%.

The Cost of Equity of Navkar Corporation Ltd (NAVKARCORP.NS) is 13.65%.

The Cost of Debt of Navkar Corporation Ltd (NAVKARCORP.NS) is 10.50%.

	Range	Selected
Cost of equity	10.80% - 16.50%	13.65%
Tax rate	25.70% - 39.90%	32.80%
Cost of debt	7.00% - 14.00%	10.50%
WACC	10.1% - 15.6%	12.9%

WACC

NAVKARCORP.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.47	0.93

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.80%	16.50%

Tax rate	25.70%	39.90%
Debt/Equity ratio	0.13	0.13
Cost of debt	7.00%	14.00%

After-tax WACC	10.1%	15.6%


Selected WACC	12.9%

NAVKARCORP.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 NAVKARCORP.NS:

cost_of_equity (13.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.47) + 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.