TRIGYN.NS WACC - Weighted Average Cost of Capital

The WACC of Trigyn Technologies Ltd (TRIGYN.NS) is 17.8%.

The Cost of Equity of Trigyn Technologies Ltd (TRIGYN.NS) is 18.20%.

The Cost of Debt of Trigyn Technologies Ltd (TRIGYN.NS) is 21.70%.

	Range	Selected
Cost of equity	16.40% - 20.00%	18.20%
Tax rate	37.70% - 43.40%	40.55%
Cost of debt	8.10% - 35.30%	21.70%
WACC	15.7% - 20.0%	17.8%

WACC

TRIGYN.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.15	1.3

Additional risk adjustments	0.0%	0.5%
Cost of equity	16.40%	20.00%

Tax rate	37.70%	43.40%
Debt/Equity ratio	0.07	0.07
Cost of debt	8.10%	35.30%

After-tax WACC	15.7%	20.0%


Selected WACC	17.8%

TRIGYN.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 TRIGYN.NS:

cost_of_equity (18.20%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.15) + 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.