Scribd
Upload
110 views1 page

Wacc

UltraTech Cement Ltd has a current market cap of INR 307,028.14 million and a total debt of INR 16,963.85 million, with a post-tax cost of debt at 4.52% and a cost of equity at 17.76%. The company's weighted average cost of capital is 17.15%, with a debt/equity ratio of 5.53%. Comparatively, the document includes financial metrics for peer companies in the cement industry, highlighting their respective debt, equity, and beta values.

Uploaded by

bittorathour978
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
110 views1 page

Wacc

UltraTech Cement Ltd has a current market cap of INR 307,028.14 million and a total debt of INR 16,963.85 million, with a post-tax cost of debt at 4.52% and a cost of equity at 17.76%. The company's weighted average cost of capital is 17.15%, with a debt/equity ratio of 5.53%. Comparatively, the document includes financial metrics for peer companies in the cement industry, highlighting their respective debt, equity, and beta values.

Uploaded by

bittorathour978
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

ULTRATECH CEMENT LTD

( ULTRACEMCO I BSE CODE 532538


INR 10,571
52 Week ( HIGH 11,638 LOW 9,522 ) Weighted average Cost of Capital

All Figure are in INR unless Selected Otherwise

Peer Comps
Debt / Debt / Levered Unlevered
1
Name of the COMP Country Total Debt Total Equity Tax rate Equity Capital Beta 2 Beta 3

UltraTech Cem. India 16963.85 307028.14 30.00% 5.53% 5.24% 1.02 0.98
Ambuja Cements India 779.24 133008.65 30.00% 0.59% 0.58% 1.80 1.79
Shree Cement India 1682.2 91863.93 30.00% 1.83% 1.80% 0.79 0.78
ACC India 457.41 37294.57 30.00% 1.23% 1.21% 1.69 1.68
J K Cements India 5738.03 35157.09 30.00% 16.32% 14.03% 0.92 0.83

Average 30.00% 5.10% 4.57% 1.24 1.21


Median 30.00% 1.83% 1.80% 1.02 0.98

Cost of Debt Cost of Equity

Pre-Tax Cost of Debt 6.46% Risk-Free Rate 6.86%


Tax Rate 30.00% Equity Risk Premium 8.63%
Post-Tax Cost of Debt 4.52% Levered Beta 4 1.26
Cost of Equity 17.76%

Capital Structure Levered Beta

Current Target Comps Median Unlevered Beta 0.98


Total debt 16963.85 5.24% 4.57% Target Debt /Equity 0.048
Market Cap 307028.14 94.76% 95.43% Tax Rate 30.00%
Total Capital 323991.99 100% 100.00% Levered Beta 1.26

Debt/Equity 5.53% 4.79%


Weighted Average Cost of Capital

Total Cost Total Weight


Notes: Debt 4.52% 4.57%
1. Tax rate Considered as marginal tax rate for the country Equity 18% 95.43%
2. Levered beta is baised on 5 year monthly data Weighted Average Cost Of Capital 17.15%
3. Unleverd Beta =levered Beta/(1+(1-Tax Rate)*Debt/Equity)

You might also like