SITINET.NS WACC - Weighted Average Cost of Capital

The WACC of Siti Networks Ltd (SITINET.NS) is 6.2%.

The Cost of Equity of Siti Networks Ltd (SITINET.NS) is 23.15%.

The Cost of Debt of Siti Networks Ltd (SITINET.NS) is 5.50%.

	Range	Selected
Cost of equity	12.40% - 33.90%	23.15%
Tax rate	0.80% - 1.70%	1.25%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.3% - 8.1%	6.2%

WACC

SITINET.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.66	2.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.40%	33.90%

Tax rate	0.80%	1.70%
Debt/Equity ratio	21.51	21.51
Cost of debt	4.00%	7.00%

After-tax WACC	4.3%	8.1%


Selected WACC	6.2%

SITINET.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 SITINET.NS:

cost_of_equity (23.15%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.66) + 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.