WACC of Bharti Airtel Ltd.

Akshay
Name
Shirke
Roll no 18-S-121

Beta
Source Value
Calculated 1.05
Reuters 1.06
Yahoo (3Y) 1.13
CMIE 0.77

Cost Value (Mn Rs) Weight

Risk Free Rate 6.43%
Equity Risk Premium 7.92%
Beta (Calculated) 1.047
Equity* 14.7% 6,95,322 42.2%

Yield on Debt 7.83%

Tax Rate 32.4%
Debt* 5.3% 9,52,285 57.8%

WACC 9.27% 16,47,607 100%

*Equity and Debt numbers are taken from Annual Report of Bharti Airtel Ltd. For the FY 2017-18
There are no preference shares issued by Airtel
Tax rate is calculated by dividing tax expenses by PBT