Ke – cost of equity
|Rm – expected returns on emerging markets |13 |
|Rf – risk free return |8.5 % |
|Beta |0.2835 |
|Ke = Rf + beta( Rm-Rf) |12.18 % |
Market value of equity
|Issued, subscribed and paid up equity shares (i) Rs 5 Face value |8554000000 |
|Current Market Price |281.6 |
|Market Value of Equity |(i)*(ii) = Rs. 240880.64 crores |
Being debt structure absent in Nalco the cost of debt is zero, Therefore WACC ( Weighted Average Cost of Capital)
|WACC |KePe + KdPd + KpPp |
|WACC by (ONGC) |12.18 % |
Peer comparison
JSW Steel ltd
Ke – cost of equity
|Rm – expected returns on emerging markets |13% |
|Rf – risk free return |8.5 % |
|Beta |0.5525 |
|Ke = Rf + beta(