SETUINFRA.NS
Setubandhan Infrastructure Ltd
Price:  
0.89 
INR
Volume:  
18,654.00
India | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SETUINFRA.NS WACC - Weighted Average Cost of Capital

The WACC of Setubandhan Infrastructure Ltd (SETUINFRA.NS) is 11.6%.

The Cost of Equity of Setubandhan Infrastructure Ltd (SETUINFRA.NS) is 51.40%.
The Cost of Debt of Setubandhan Infrastructure Ltd (SETUINFRA.NS) is 7.75%.

Range Selected
Cost of equity 40.80% - 62.00% 51.40%
Tax rate 5.60% - 38.50% 22.05%
Cost of debt 7.50% - 8.00% 7.75%
WACC 11.2% - 12.0% 11.6%
WACC

SETUINFRA.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 4.08 5.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 40.80% 62.00%
Tax rate 5.60% 38.50%
Debt/Equity ratio 7.02 7.02
Cost of debt 7.50% 8.00%
After-tax WACC 11.2% 12.0%
Selected WACC 11.6%

SETUINFRA.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 SETUINFRA.NS:

cost_of_equity (51.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (4.08) + 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.