GARFIBRES.NS WACC - Weighted Average Cost of Capital

The WACC of Garware Technical Fibres Ltd (GARFIBRES.NS) is 15.0%.

The Cost of Equity of Garware Technical Fibres Ltd (GARFIBRES.NS) is 15.10%.

The Cost of Debt of Garware Technical Fibres Ltd (GARFIBRES.NS) is 10.55%.

	Range	Selected
Cost of equity	13.90% - 16.30%	15.10%
Tax rate	23.40% - 23.90%	23.65%
Cost of debt	7.50% - 13.60%	10.55%
WACC	13.8% - 16.3%	15.0%

WACC

GARFIBRES.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.84	0.91

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.90%	16.30%

Tax rate	23.40%	23.90%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.50%	13.60%

After-tax WACC	13.8%	16.3%


Selected WACC	15.0%

GARFIBRES.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 GARFIBRES.NS:

cost_of_equity (15.10%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.84) + 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.