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.
Easy Trip PlannersNSE:EASEMYTRIP +0.59%78 WACC % is 15.54% as of Jul. 21, 2026, which is 20% above its 10-year median of 12.92. GuruFocus rates NSE:EASEMYTRIP with a GF Score™ of 78/100 and a GF Value™ of ₹17.15 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 868 Travel & Leisure companies, Easy Trip Planners ranks worse than 95.16% on this metric.
As of today (2026-07-21), Easy Trip Planners's weighted average cost of capital is 15.54%%. Easy Trip Planners's ROIC % is -3.23% (calculated using TTM income statement data).
Easy Trip Planners 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.
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, Easy Trip Planners's weighted average cost of capital is 15.54%%. Easy Trip Planners's ROIC % is -3.23% (calculated using TTM income statement data).
Easy Trip Planners 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.
Related Terms
Easy Trip Planners WACC % Historical Data
* Premium members only.
The historical data trend for Easy Trip Planners's WACC % can be seen below:
* 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.
NSE:EASEMYTRIP vs BKNG, ABNB, RCL: WACC % Comparison
For the Travel Services subindustry, Easy Trip Planners'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.
Easy Trip Planners WACC % vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Easy Trip Planners's WACC % distribution charts can be found below:
* The bar in red indicates where Easy Trip Planners'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, Easy Trip Planners's market capitalization (E) is ₹24912.444 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, Easy Trip Planners's latest one-year quarterly average Book Value of Debt (D) is ₹364.3 Mil.
a) weight of equity = E / (E + D) = 24912.444 / (24912.444 + 364.3) = 0.9856
b) weight of debt = D / (E + D) = 364.3 / (24912.444 + 364.3) = 0.0144
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. Easy Trip Planners's beta is 1.4204.
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% + 1.4204 * 6% = 15.5424%
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, Easy Trip Planners's interest expense (positive number) was ₹61.13 Mil. Its total Book Value of Debt (D) is ₹364.3 Mil.
Cost of Debt = 61.13 / 364.3 = 16.7801%.
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 = -43.46 / -519.43 = 8.37%.
Easy Trip Planners'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)
=
0.9856
*
15.5424%
+
0.0144
*
16.7801%
*
(1 - 8.37%)
=
15.54%
* 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.
Easy Trip Planners (NSE:EASEMYTRIP) has a WACC % of 15.54% as of Jul. 21, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Easy Trip Planners and its competitors. This is 20% above median its historical median of 12.92. Over the past decade, Easy Trip Planners' WACC % has ranged from 10.88 to 16.48. According to the industry distribution chart, Easy Trip Planners ranks #826 out of 868 companies in the Travel & Leisure industry, placing it in the top 95.2%.
Is Easy Trip Planners' WACC % too high?
Easy Trip Planners' current WACC % of 15.54% is 20% above median its 10-year median of 12.92. Over the past 10 years, this metric has ranged from a low of 10.88 to a high of 16.48. The Travel & Leisure industry median WACC % is 7.73. Easy Trip Planners' value of 15.54% is 101% above this industry median. Based on the distribution chart, Easy Trip Planners ranks #826 out of 868 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, Easy Trip Planners has a GF Score™ of 78/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Easy Trip Planners' WACC % compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, Easy Trip Planners ranks #826 out of 868 companies for WACC %. This places Easy Trip Planners in the lower half of its industry. The industry median WACC % is 7.73. Easy Trip Planners' value of 15.54% is 101% above this benchmark. Historically, Easy Trip Planners' own WACC % has ranged from 10.88 to 16.48 over the past decade. While the company's 10-year median is 12.92 vs. the industry median of 7.73, Easy Trip Planners 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 Travel & Leisure company?
The median WACC % among Travel & Leisure companies is 7.73, based on 868 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. Easy Trip Planners's current WACC % of 15.54% is 101% 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 Easy Trip Planners and its competitors. For the Travel & Leisure industry, the median WACC % is 7.73 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Easy Trip Planners's current WACC % is 15.54%, which is 20% above median its own 10-year median of 12.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Easy Trip Planners stock overvalued right now?
Based on GuruFocus' analysis, Easy Trip Planners (NSE:EASEMYTRIP) is currently considered Possible Value Trap. The stock's GF Value™ is ₹17.15, compared to a current price of ₹6.85 — trading 60.1% below its estimated fair value. The current WACC % is 15.54%, which is 20% above median its 10-year median of 12.92 and 101% above the Travel & Leisure industry median of 7.73. Easy Trip Planners' overall GF Score™ is 78/100 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 Easy Trip Planners (NSE:EASEMYTRIP), the current WACC % is 15.54% as of Jul. 21, 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 Easy Trip Planners (NSE:EASEMYTRIP) Overvalued in 2026?
Based on GuruFocus' analysis, Easy Trip Planners stock appears to be undervalued.
The current stock price of ₹6.85 is trading 60.1% below its estimated GF Value™ of ₹17.15.
GuruFocus considers Easy Trip Planners to be Possible Value Trap.
Key valuation signals for NSE:EASEMYTRIP:
WACC %: 15.54% (20% above median its 10-year median of 12.92)
GF Value™: ₹17.15 vs. price of ₹6.85 (60.1% below fair value)
Industry Position: 101% above the Travel & Leisure median (#826 of 868)
No single metric tells the full story. See the NSE:EASEMYTRIP stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Easy Trip Planners Ltd operates as an online travel agency in India. It offers a range of travel products and services and end-to-end travel solutions including airline tickets, rail tickets, bus tickets, taxis, holiday packages, hotels, and other value-added services such as travel insurance. Easy Trip offers a range of online traveling services through its website and Ease My Trip android and iOS mobile app. Its reportable segments are; Air Ticketing: Hotels Packages: and Others. The maximum revenue for the company is generated from its Air Passage segment which provides the facility to book and service international and domestic air tickets to the ultimate consumer through B2C (Business To Consumer) and B2B2C (Business to Business to Consumer) channels.
78GF Score
Get the complete analysis for NSE:EASEMYTRIP
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:EASEMYTRIP has been successfully added to your 
