TRIGYN.NS WACC - Weighted Average Cost of Capital

The WACC of Trigyn Technologies Ltd (TRIGYN.NS) is 16.3%.

The Cost of Equity of Trigyn Technologies Ltd (TRIGYN.NS) is 16.35%.

The Cost of Debt of Trigyn Technologies Ltd (TRIGYN.NS) is 17.00%.

	Range	Selected
Cost of equity	13.50% - 19.20%	16.35%
Tax rate	34.80% - 37.50%	36.15%
Cost of debt	7.50% - 26.50%	17.00%
WACC	13.4% - 19.1%	16.3%

WACC

TRIGYN.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.8	1.22

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.50%	19.20%

Tax rate	34.80%	37.50%
Debt/Equity ratio	0.02	0.02
Cost of debt	7.50%	26.50%

After-tax WACC	13.4%	19.1%


Selected WACC	16.3%

TRIGYN.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 TRIGYN.NS:

cost_of_equity (16.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.8) + 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.