ANI Integrated ServicesNSE:AISL 68 WACC % is 11% as of Jul. 12, 2026, which is 7% above its 10-year median of 10.27. GuruFocus rates NSE:AISL with a GF Score™ of 68/100 and a GF Value™ of ₹102.68 (Significantly Undervalued). The stock has 6 warning signs investors should review. Among 1,116 Business Services companies, ANI Integrated Services ranks worse than 81.99% on this metric.
As of today (2026-07-12), ANI Integrated Services's weighted average cost of capital is 11%%. ANI Integrated Services's ROIC % is 6.22% (calculated using TTM income statement data).
ANI Integrated Services 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.
ANI Integrated Services (NSE:AISL) 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, ANI Integrated Services's weighted average cost of capital is 11%%. ANI Integrated Services's ROIC % is 6.22% (calculated using TTM income statement data).
ANI Integrated Services 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 Staffing & Employment Services subindustry, ANI Integrated Services'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.
ANI Integrated Services WACC % vs Business Services Industry
For the Business Services industry and Industrials sector, ANI Integrated Services's WACC % distribution charts can be found below:
* The bar in red indicates where ANI Integrated Services'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, ANI Integrated Services's market capitalization (E) is ₹593.699 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, ANI Integrated Services's latest one-year quarterly average Book Value of Debt (D) is ₹204.602 Mil.
a) weight of equity = E / (E + D) = 593.699 / (593.699 + 204.602) = 0.7437
b) weight of debt = D / (E + D) = 204.602 / (593.699 + 204.602) = 0.2563
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. ANI Integrated Services's beta is 0.5202.
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% + 0.5202 * 6% = 10.1412%
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, ANI Integrated Services's interest expense (positive number) was ₹28.282 Mil. Its total Book Value of Debt (D) is ₹204.602 Mil.
Cost of Debt = 28.282 / 204.602 = 13.8229%.
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 = 1.515 / 60.632 = 2.5%.
ANI Integrated Services'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)
=
0.7437
*
10.1412%
+
0.2563
*
13.8229%
*
(1 - 2.5%)
=
11%
* 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.
ANI Integrated Services (NSE:AISL) has a WACC % of 11% as of Jul. 12, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on ANI Integrated Services and its competitors. This is near median its historical median of 10.27. Over the past decade, ANI Integrated Services' WACC % has ranged from 4.44 to 13.53. According to the industry distribution chart, ANI Integrated Services ranks #915 out of 1116 companies in the Business Services industry, placing it in the top 82%.
Is ANI Integrated Services' WACC % too high?
ANI Integrated Services' current WACC % of 11% is near median its 10-year median of 10.27. Over the past 10 years, this metric has ranged from a low of 4.44 to a high of 13.53. The Business Services industry median WACC % is 7.26. ANI Integrated Services' value of 11% is 51.5% above this industry median. Based on the distribution chart, ANI Integrated Services ranks #915 out of 1116 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, ANI Integrated Services has a GF Score™ of 68/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does ANI Integrated Services' WACC % compare to KFY and RHI?
According to the Business Services industry distribution chart, ANI Integrated Services ranks #915 out of 1116 companies for WACC %. This places ANI Integrated Services in the lower half of its industry. The industry median WACC % is 7.26. ANI Integrated Services' value of 11% is 51.5% above this benchmark. Historically, ANI Integrated Services' own WACC % has ranged from 4.44 to 13.53 over the past decade. While the company's 10-year median is 10.27 vs. the industry median of 7.26, ANI Integrated Services 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 Business Services company?
The median WACC % among Business Services companies is 7.26, based on 1,116 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. ANI Integrated Services's current WACC % of 11% is 51.5% 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 ANI Integrated Services and its competitors. For the Business Services industry, the median WACC % is 7.26 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. ANI Integrated Services's current WACC % is 11%, which is near median its own 10-year median of 10.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is ANI Integrated Services stock overvalued right now?
Based on GuruFocus' analysis, ANI Integrated Services (NSE:AISL) is currently considered Significantly Undervalued. The stock's GF Value™ is ₹102.68, compared to a current price of ₹57.35 — trading 44.1% below its estimated fair value. The current WACC % is 11%, which is near median its 10-year median of 10.27 and 51.5% above the Business Services industry median of 7.26. ANI Integrated Services' overall GF Score™ is 68/100 with 6 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 ANI Integrated Services (NSE:AISL), the current WACC % is 11% as of Jul. 12, 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 ANI Integrated Services (NSE:AISL) Overvalued in 2026?
Based on GuruFocus' analysis, ANI Integrated Services stock appears to be undervalued.
The current stock price of ₹57.35 is trading 44.1% below its estimated GF Value™ of ₹102.68.
GuruFocus considers ANI Integrated Services to be Significantly Undervalued.
Key valuation signals for NSE:AISL:
WACC %: 11% (near median its 10-year median of 10.27)
GF Value™: ₹102.68 vs. price of ₹57.35 (44.1% below fair value)
Industry Position: 51.5% above the Business Services median (#915 of 1116)
No single metric tells the full story. See the NSE:AISL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
ANI Integrated Services Ltd is engaged in the business of manpower deputation to the organized sector for providing engineering services such as Erection and Installation of Electrical / Instrumentation / Mechanical Turnkey Projects, Operation and Maintenance, Commissioning Assistance, and Shutdown services. The company's business segment includes Deputation of Manpower, Operation & Maintenance, and Project. The company operates in lines of business such as Manpower Recruitment and Supply Agency Services, Technical Inspection and Certification Services, Maintenance and Repair Services, as well as Erection, Commissioning, and Installation Services. Geographically, the company generates the majority of its revenue from the Domestic segment.
68GF Score
Get the complete analysis for NSE:AISL
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
NSE:AISL has been successfully added to your 
