ZENSARTECH.NS WACC - Weighted Average Cost of Capital

The WACC of Zensar Technologies Ltd (ZENSARTECH.NS) is 14.6%.

The Cost of Equity of Zensar Technologies Ltd (ZENSARTECH.NS) is 14.75%.

The Cost of Debt of Zensar Technologies Ltd (ZENSARTECH.NS) is 5.75%.

	Range	Selected
Cost of equity	12.60% - 16.90%	14.75%
Tax rate	25.40% - 26.40%	25.90%
Cost of debt	4.00% - 7.50%	5.75%
WACC	12.5% - 16.7%	14.6%

WACC

ZENSARTECH.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.7	0.97

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.60%	16.90%

Tax rate	25.40%	26.40%
Debt/Equity ratio	0.01	0.01
Cost of debt	4.00%	7.50%

After-tax WACC	12.5%	16.7%


Selected WACC	14.6%

ZENSARTECH.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 ZENSARTECH.NS:

cost_of_equity (14.75%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.7) + 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.