TCIEXP.NS WACC - Weighted Average Cost of Capital

The WACC of TCI Express Ltd (TCIEXP.NS) is 16.6%.

The Cost of Equity of TCI Express Ltd (TCIEXP.NS) is 16.55%.

The Cost of Debt of TCI Express Ltd (TCIEXP.NS) is 33.10%.

	Range	Selected
Cost of equity	15.10% - 18.00%	16.55%
Tax rate	24.40% - 24.80%	24.60%
Cost of debt	7.50% - 58.70%	33.10%
WACC	15.1% - 18.1%	16.6%

WACC

TCIEXP.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1	1.09

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.10%	18.00%

Tax rate	24.40%	24.80%
Debt/Equity ratio	0	0
Cost of debt	7.50%	58.70%

After-tax WACC	15.1%	18.1%


Selected WACC	16.6%

TCIEXP.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 TCIEXP.NS:

cost_of_equity (16.55%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1) + 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.