APOLSINHOT.NS WACC - Weighted Average Cost of Capital

The WACC of Apollo Sindoori Hotels Ltd (APOLSINHOT.NS) is 13.1%.

The Cost of Equity of Apollo Sindoori Hotels Ltd (APOLSINHOT.NS) is 14.80%.

The Cost of Debt of Apollo Sindoori Hotels Ltd (APOLSINHOT.NS) is 10.50%.

	Range	Selected
Cost of equity	13.10% - 16.50%	14.80%
Tax rate	25.70% - 33.70%	29.70%
Cost of debt	8.10% - 12.90%	10.50%
WACC	11.5% - 14.7%	13.1%

WACC

APOLSINHOT.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.75	0.93

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.10%	16.50%

Tax rate	25.70%	33.70%
Debt/Equity ratio	0.3	0.3
Cost of debt	8.10%	12.90%

After-tax WACC	11.5%	14.7%


Selected WACC	13.1%

APOLSINHOT.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 APOLSINHOT.NS:

cost_of_equity (14.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.75) + 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.