VERTOZ.NS WACC - Weighted Average Cost of Capital

The WACC of Vertoz Advertising Ltd (VERTOZ.NS) is 13.4%.

The Cost of Equity of Vertoz Advertising Ltd (VERTOZ.NS) is 13.50%.

The Cost of Debt of Vertoz Advertising Ltd (VERTOZ.NS) is 10.00%.

	Range	Selected
Cost of equity	10.80% - 16.20%	13.50%
Tax rate	17.40% - 20.90%	19.15%
Cost of debt	7.50% - 12.50%	10.00%
WACC	10.7% - 16.1%	13.4%

WACC

VERTOZ.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.48	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.80%	16.20%

Tax rate	17.40%	20.90%
Debt/Equity ratio	0.02	0.02
Cost of debt	7.50%	12.50%

After-tax WACC	10.7%	16.1%


Selected WACC	13.4%

VERTOZ.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 VERTOZ.NS:

cost_of_equity (13.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.48) + 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.