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.
CMR Green TechnologiesNSE:CMRGREEN -1.55%11 WACC % is 12.1% as of Aug. 13, 2026, which is 57% above its 10-year median of 7.69. GuruFocus rates NSE:CMRGREEN with a GF Score™ of 11/100. The stock has 2 warning signs investors should review. Among 2,673 Metals & Mining companies, CMR Green Technologies ranks worse than 67.08% on this metric.
As of today (2026-08-13), CMR Green Technologies's weighted average cost of capital is 12.1%%. CMR Green Technologies's ROIC % is 8.36% (calculated using TTM income statement data).
CMR Green Technologies earns returns that do not match up to its cost of capital. It will destroy value as it grows.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
For a comprehensive WACC calculation, please access the WACC Calculator.
CMR Green Technologies (NSE:CMRGREEN) 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, CMR Green Technologies's weighted average cost of capital is 12.1%%. CMR Green Technologies's ROIC % is 8.36% (calculated using TTM income statement data).
CMR Green Technologies earns returns that do not match up to its cost of capital. It will destroy value as it grows.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year annual 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 annual Interest Expense divided by the latest one-year annual 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.
CMR Green Technologies WACC % Chart
CMR Green Technologies Annual Data
Trend
Mar23
Mar24
Mar25
WACC %
7.69
8.51
6.13
CMR Green Technologies Semi-Annual Data
Mar23
Mar24
Mar25
WACC %
7.69
8.51
6.13
NSE:CMRGREEN vs AA: WACC % Comparison
For the Aluminum subindustry, CMR Green Technologies'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.
CMR Green Technologies WACC % vs Metals & Mining Industry
For the Metals & Mining industry and Basic Materials sector, CMR Green Technologies's WACC % distribution charts can be found below:
* The bar in red indicates where CMR Green Technologies'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, CMR Green Technologies's market capitalization (E) is ₹47250.269 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 annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2025, CMR Green Technologies's latest one-year annual average Book Value of Debt (D) is ₹7301.215 Mil.
a) weight of equity = E / (E + D) = 47250.269 / (47250.269 + 7301.215) = 0.8662
b) weight of debt = D / (E + D) = 7301.215 / (47250.269 + 7301.215) = 0.1338
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. CMR Green Technologies's beta cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
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% + 1 * 6% = 13.02%
3. Cost of Debt:
GuruFocus uses latest annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
As of Mar. 2025, CMR Green Technologies's interest expense (positive number) was ₹592.11 Mil. Its total Book Value of Debt (D) is ₹7301.215 Mil.
Cost of Debt = 592.11 / 7301.215 = 8.1097%.
4. Multiply by one minus annual Tax Rate:
GuruFocus uses the most recent annual Tax Expense divided by the most recent annual Pre-Tax Income to calculate the tax rate. The calculated annual 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 annual Tax Rate = 500.23 / 2050.61 = 24.39%.
CMR Green Technologies'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)
=
0.8662
*
13.02%
+
0.1338
*
8.1097%
*
(1 - 24.39%)
=
12.1%
* 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.
CMR Green Technologies (NSE:CMRGREEN) has a WACC % of 12.1% as of Aug. 13, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on CMR Green Technologies and its competitors. This is 57% above median its historical median of 7.69. Over the past decade, CMR Green Technologies' WACC % has ranged from 6.13 to 12.10. According to the industry distribution chart, CMR Green Technologies ranks #1793 out of 2673 companies in the Metals & Mining industry, placing it in the top 67.1%.
Is CMR Green Technologies' WACC % too high?
CMR Green Technologies' current WACC % of 12.1% is 57% above median its 10-year median of 7.69. Over the past 10 years, this metric has ranged from a low of 6.13 to a high of 12.10. The Metals & Mining industry median WACC % is 9.64. CMR Green Technologies' value of 12.1% is 25.5% above this industry median. Based on the distribution chart, CMR Green Technologies ranks #1793 out of 2673 companies in the Metals & Mining industry, which is below the industry midpoint. Overall, CMR Green Technologies has a GF Score™ of 11/100, reflecting its overall financial health beyond just this single metric.
How does CMR Green Technologies' WACC % compare to AA?
According to the Metals & Mining industry distribution chart, CMR Green Technologies ranks #1793 out of 2673 companies for WACC %. This places CMR Green Technologies in the lower half of its industry. The industry median WACC % is 9.64. CMR Green Technologies' value of 12.1% is 25.5% above this benchmark. Historically, CMR Green Technologies' own WACC % has ranged from 6.13 to 12.10 over the past decade. While the company's 10-year median is 7.69 vs. the industry median of 9.64, CMR Green Technologies 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 Metals & Mining company?
The median WACC % among Metals & Mining companies is 9.64, based on 2,673 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. CMR Green Technologies's current WACC % of 12.1% is 25.5% 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 CMR Green Technologies and its competitors. For the Metals & Mining industry, the median WACC % is 9.64 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. CMR Green Technologies's current WACC % is 12.1%, which is 57% above median its own 10-year median of 7.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CMR Green Technologies stock overvalued right now?
CMR Green Technologies (NSE:CMRGREEN) has a current WACC % of 12.1%. The current WACC % is 12.1%, which is 57% above median its 10-year median of 7.69 and 25.5% above the Metals & Mining industry median of 9.64. CMR Green Technologies' overall GF Score™ is 11/100 with 2 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 CMR Green Technologies (NSE:CMRGREEN), the current WACC % is 12.1% as of Aug. 13, 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.
CMR Green Technologies Ltd is engaged in the business of manufacturing and selling of aluminium based die cast alloys and zinc alloys in India. The company is also engaged in the business of segregation and sale of metal scrap as a part of the manufacturing process. It manufactures recycled aluminium alloys (in ingot and liquid form), zinc alloy ingots, dross and segregated furnace ready scrap of stainless steel, copper, brass, zinc, lead and magnesium, amongst others. The company also produces aluminium billets that cater to both automotive and non-automotive sectors. The majority of revenue is derived from the sale of key products such as liquid aluminium alloys and aluminium alloy ingots. Geographically, it exports its products to Japan, China, and Others.
11GF Score
Get the complete analysis for NSE:CMRGREEN
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:CMRGREEN has been successfully added to your 
