SREINFRA.NS
Srei Infrastructure Finance Ltd
Price:  
2.10 
INR
Volume:  
448,985.00
India | Diversified Financial Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SREINFRA.NS WACC - Weighted Average Cost of Capital

The WACC of Srei Infrastructure Finance Ltd (SREINFRA.NS) is 4.8%.

The Cost of Equity of Srei Infrastructure Finance Ltd (SREINFRA.NS) is 74.65%.
The Cost of Debt of Srei Infrastructure Finance Ltd (SREINFRA.NS) is 5.00%.

Range Selected
Cost of equity 38.20% - 111.10% 74.65%
Tax rate 2.60% - 12.60% 7.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 4.7% 4.8%
WACC

SREINFRA.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 3.77 11.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 38.20% 111.10%
Tax rate 2.60% 12.60%
Debt/Equity ratio 305.9 305.9
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 4.7%
Selected WACC 4.8%

SREINFRA.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 SREINFRA.NS:

cost_of_equity (74.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (3.77) + 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.