WABAG.NS
Va Tech Wabag Ltd
Price:  
1,574.70 
INR
Volume:  
276,900.00
India | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WABAG.NS WACC - Weighted Average Cost of Capital

The WACC of Va Tech Wabag Ltd (WABAG.NS) is 11.7%.

The Cost of Equity of Va Tech Wabag Ltd (WABAG.NS) is 11.80%.
The Cost of Debt of Va Tech Wabag Ltd (WABAG.NS) is 7.00%.

Range Selected
Cost of equity 10.20% - 13.40% 11.80%
Tax rate 23.00% - 23.60% 23.30%
Cost of debt 6.50% - 7.50% 7.00%
WACC 10.1% - 13.2% 11.7%
WACC

WABAG.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.4 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.20% 13.40%
Tax rate 23.00% 23.60%
Debt/Equity ratio 0.02 0.02
Cost of debt 6.50% 7.50%
After-tax WACC 10.1% 13.2%
Selected WACC 11.7%

WABAG.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 WABAG.NS:

cost_of_equity (11.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.4) + 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.