WACC ASSIGNMENT-I ( Mallesh.goudar, Ashwath.

Puttur )

Godrej Industries Divisional Weightage

D/E Beta Kd Ke
Chemicals 0.53 1.51 12.5 1.47 78123.55 0.79 Tax 30
Estate 0.53 0.19 12.5 5.43 2775.39 0.03 Rf 6
Finance&Ivestment 0.53 1.51 12.5 1.47 17081.77 0.17 Rm 9
Others 0.53 1.1 12.5 2.7 1189.02 0.01
99169.73 1.00

Grasim.Industries D/E Beta Kd Ke Divisional Weightage Rf 7.1

Viscose stable fiber(VSF)&Cemicals 0.48 1.37 11.05 16.827 0.39 Rm 10
Cement 0.48 1.33 11.05 16.543 0.37
Textiles 0.48 1.25 11.05 15.975 0.07
Sponge Iron 0.48 1.44 11.05 17.324 0.1
Others 0.48 1.2 11.05 15.62 0.07
1

Godrej Industries Consolidated WACC

Chemicals 0.040 3.992 18.72
Estate 0.066 6.580
Finance&Ivestment 0.040 3.992
Others 0.048 4.796
Grasim Consolidated WACC
Viscose stable fiber(VSF)&Cemicals 0.139 13.878 13.74
Cement 0.137 13.686
Textiles 0.133 13.303
Sponge Iron 0.142 14.214
Others 0.131 13.063
RELIANCE
COMMUNIC
ATIONS
LTD. 1.11 0.24 2.31 -23.2 0.62 0.35
1.11 0.54 1.53 -7.15 11.53 0.55

RELIANCE
INFRASTRU
CTURE LTD 1.12