A B C D E F

1
2 WACC Structure
3
4 Weighted Average Cost of Capital
5
6 All figures are in INR unless stated otherwise
7
8 Peer Comps
9
10 Name of the comp Country Total Debt Total Equity
11
12 Hind. Unilever India 1139 611503.89
13 Nestle India India 279.93 182975.03
14 Britannia Inds. India 3037.7 110689.96
15 Godrej Consumer India 1164.46 96256.38
16 Dabur India India 1068.11 94940.38
17
18 Average
19 Median
20
21
22 Cost Of Debt
23
24 Pre-Tax Cost of Debt 8.40%
25 Tax Rate 30%
26 Post Tax Cost of Debt 5.8800%
27
28
29 Capital Structure
30
31 Current Target
32 Total Debt 17440 35% 42.50%
33 Market Capitalization 32265 65% 57.50%
34 Total Capital 49705 100.00% 100.00%
35
36
37 Debt/ Equity 54% 74%
38
39
40
41
42
43
 G H I J K
1
2
3
4
5
6
7
8
9 Debt/ Debt/ Levered Unlevered
10 Tax Rate 1
Equity Capital Beta2 Beta3
11
12 30.00% 0.19% 0.19% 1.00 1.00
13 30.00% 0.15% 0.15% 1.00 1.00
14 30.00% 2.74% 2.74% 1.00 0.98
15 30.00% 1.21% 1.21% 1.00 0.99
16 30.00% 1.13% 1.13% 1.00 0.99
17
18 30.00% 1.08% 1.08% 100.00% 99.25%
19 30.00% 1.13% 1.13% 100.00% 99.22%
20
21
22 Cost Of Equity
23
24 risk free rate 6.50%
25 Equity Risk Premium 8.00%
26 Levered Beta4
27 Cost of Equity
28
29 Levered Beta
30
31 Comps Median Unlevered Beta
32 Target Debt/ Equity
33 Tax Rate
34 Levered Beta
35
36
37 Weighted Average Cost Of Capital
38
39
40 total cost Total weight
41 Debt
42 Equity
43 Weighted Average Cost of Capital