TAJGVK.NS WACC - Weighted Average Cost of Capital

The WACC of TAJ GVK Hotels and Resorts Ltd (TAJGVK.NS) is 12.9%.

The Cost of Equity of TAJ GVK Hotels and Resorts Ltd (TAJGVK.NS) is 13.20%.

The Cost of Debt of TAJ GVK Hotels and Resorts Ltd (TAJGVK.NS) is 7.95%.

	Range	Selected
Cost of equity	11.70% - 14.70%	13.20%
Tax rate	31.00% - 32.80%	31.90%
Cost of debt	7.50% - 8.40%	7.95%
WACC	11.4% - 14.3%	12.9%

WACC

TAJGVK.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.58	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.70%	14.70%

Tax rate	31.00%	32.80%
Debt/Equity ratio	0.04	0.04
Cost of debt	7.50%	8.40%

After-tax WACC	11.4%	14.3%


Selected WACC	12.9%

TAJGVK.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 TAJGVK.NS:

cost_of_equity (13.20%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.58) + 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.