NSIL.NS WACC - Weighted Average Cost of Capital

The WACC of Nalwa Sons Investments Ltd (NSIL.NS) is 9.5%.

The Cost of Equity of Nalwa Sons Investments Ltd (NSIL.NS) is 13.40%.

The Cost of Debt of Nalwa Sons Investments Ltd (NSIL.NS) is 7.50%.

	Range	Selected
Cost of equity	11.60% - 15.20%	13.40%
Tax rate	22.30% - 25.50%	23.90%
Cost of debt	7.50% - 7.50%	7.50%
WACC	8.7% - 10.4%	9.5%

WACC

NSIL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.57	0.79

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.60%	15.20%

Tax rate	22.30%	25.50%
Debt/Equity ratio	1	1
Cost of debt	7.50%	7.50%

After-tax WACC	8.7%	10.4%


Selected WACC	9.5%

NSIL.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 NSIL.NS:

cost_of_equity (13.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.57) + 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.