Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Crystal Business SystemBOM:540821 +2.51%62 WACC % is 9.96% as of Jul. 29, 2026, which is 17% above its 10-year median of 8.54. GuruFocus rates BOM:540821 with a GF Score™ of 62/100 and a GF Value™ of ₹1.50 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 1,037 Media - Diversified companies, Crystal Business System ranks worse than 66.73% on this metric.
As of today (2026-07-29), Crystal Business System's weighted average cost of capital is 9.96%%. Crystal Business System's ROIC % is 0.07% (calculated using TTM income statement data).
Crystal Business System earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Crystal Business System (BOM:540821) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Crystal Business System's weighted average cost of capital is 9.96%%. Crystal Business System's ROIC % is 0.07% (calculated using TTM income statement data).
Crystal Business System earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Broadcasting subindustry, Crystal Business System's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Crystal Business System WACC % vs Media - Diversified Industry
For the Media - Diversified industry and Communication Services sector, Crystal Business System's WACC % distribution charts can be found below:
* The bar in red indicates where Crystal Business System's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Crystal Business System's market capitalization (E) is ₹204.541 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Crystal Business System's latest one-year quarterly average Book Value of Debt (D) is ₹34.8787 Mil.
a) weight of equity = E / (E + D) = 204.541 / (204.541 + 34.8787) = 0.8543
b) weight of debt = D / (E + D) = 34.8787 / (204.541 + 34.8787) = 0.1457
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 7.02%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Crystal Business System's beta is 0.7329.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 7.02% + 0.7329 * 6% = 11.4174%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Crystal Business System's interest expense (positive number) was ₹1.322 Mil. Its total Book Value of Debt (D) is ₹34.8787 Mil.
Cost of Debt = 1.322 / 34.8787 = 3.7903%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 2.287 / 3.66 = 62.49%.
Crystal Business System's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.8543
*
11.4174%
+
0.1457
*
3.7903%
*
(1 - 62.49%)
=
9.96%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Crystal Business System (BOM:540821) has a WACC % of 9.96% as of Jul. 29, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Crystal Business System and its competitors. This is 17% above median its historical median of 8.54. Over the past decade, Crystal Business System's WACC % has ranged from 6.04 to 12.62. According to the industry distribution chart, Crystal Business System ranks #692 out of 1037 companies in the Media - Diversified industry, placing it in the top 66.7%.
Is Crystal Business System's WACC % too high?
Crystal Business System's current WACC % of 9.96% is 17% above median its 10-year median of 8.54. Over the past 10 years, this metric has ranged from a low of 6.04 to a high of 12.62. The Media - Diversified industry median WACC % is 7.42. Crystal Business System's value of 9.96% is 34.2% above this industry median. Based on the distribution chart, Crystal Business System ranks #692 out of 1037 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, Crystal Business System has a GF Score™ of 62/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Crystal Business System's WACC % compare to NXST?
According to the Media - Diversified industry distribution chart, Crystal Business System ranks #692 out of 1037 companies for WACC %. This places Crystal Business System in the lower half of its industry. The industry median WACC % is 7.42. Crystal Business System's value of 9.96% is 34.2% above this benchmark. Historically, Crystal Business System's own WACC % has ranged from 6.04 to 12.62 over the past decade. While the company's 10-year median is 8.54 vs. the industry median of 7.42, Crystal Business System has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Media - Diversified company?
The median WACC % among Media - Diversified companies is 7.42, based on 1,037 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Crystal Business System's current WACC % of 9.96% is 34.2% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Crystal Business System and its competitors. For the Media - Diversified industry, the median WACC % is 7.42 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Crystal Business System's current WACC % is 9.96%, which is 17% above median its own 10-year median of 8.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Crystal Business System stock overvalued right now?
Based on GuruFocus' analysis, Crystal Business System (BOM:540821) is currently considered Significantly Overvalued. The stock's GF Value™ is ₹1.50, compared to a current price of ₹2.04 — trading 36% above its estimated fair value. The current WACC % is 9.96%, which is 17% above median its 10-year median of 8.54 and 34.2% above the Media - Diversified industry median of 7.42. Crystal Business System's overall GF Score™ is 62/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Crystal Business System (BOM:540821), the current WACC % is 9.96% as of Jul. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Crystal Business System (BOM:540821) Overvalued in 2026?
Based on GuruFocus' analysis, Crystal Business System stock appears to be overvalued.
The current stock price of ₹2.04 is trading 36% above its estimated GF Value™ of ₹1.50.
GuruFocus considers Crystal Business System to be Significantly Overvalued.
Key valuation signals for BOM:540821:
WACC %: 9.96% (17% above median its 10-year median of 8.54)
GF Value™: ₹1.50 vs. price of ₹2.04 (36% above fair value)
Industry Position: 34.2% above the Media - Diversified median (#692 of 1037)
No single metric tells the full story. See the BOM:540821 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Crystal Business System Ltd is a media and broadcast company. It launches television channels for the news, films, music, serials, and other programmes. The firm's channels are Sadhna TV, Ishwar TV, Dishum, Sadhna News, Prerna TV, and VIP News, among others. The company operates in one reportable segment, providing cable television network and allied services.
62GF Score
Get the complete analysis for BOM:540821
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BOM:540821 has been successfully added to your 
