Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.65 - 0.75 | 0.70 |
| Cost Equity | 8.0% - 9.8% | 8.9% |
| Tax Rate | 18.0% - 18.0% | 18.0% |
| Cost Debt Aftax | 4.5% - 4.9% | 4.7% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.65 | 0.75 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.3% | 3.8% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 8.00% | 9.75% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (INR in millions) | Mar-22 | Mar-23 | Mar-24 | |||
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 0 | 0 | 16 | 19 | 22 |
| Total Debt | total_debt | 0 | 0 | 200 | 240 | 299 |
| Effective Interest Rate | NA | 16.2% | 8.5% | 8.1% | ||
| Average Effective Interest Rate | 10.9% | |||||