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.
Shadowfax TechnologiesNSE:SHADOWFAX +0.47%14 WACC % is 12.99% as of Aug. 09, 2026, which is 2% above its 10-year median of 12.78. GuruFocus rates NSE:SHADOWFAX with a GF Score™ of 14/100. The stock has 5 warning signs investors should review. Among 1,029 Transportation companies, Shadowfax Technologies ranks worse than 91.35% on this metric.
As of today (2026-08-09), Shadowfax Technologies's weighted average cost of capital is 12.99%%. Shadowfax Technologies's ROIC % is 26.92% (calculated using TTM income statement data).
Shadowfax Technologies generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
*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.
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, Shadowfax Technologies's weighted average cost of capital is 12.99%%. Shadowfax Technologies's ROIC % is 26.92% (calculated using TTM income statement data).
Shadowfax Technologies generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
*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 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.
NSE:SHADOWFAX vs UPS, FDX, JBHT: WACC % Comparison
For the Integrated Freight & Logistics subindustry, Shadowfax 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.
Shadowfax Technologies WACC % vs Transportation Industry
For the Transportation industry and Industrials sector, Shadowfax Technologies's WACC % distribution charts can be found below:
* The bar in red indicates where Shadowfax 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, Shadowfax Technologies's market capitalization (E) is ₹141145.814 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, Shadowfax Technologies's latest one-year quarterly average Book Value of Debt (D) is ₹1755.8367 Mil.
a) weight of equity = E / (E + D) = 141145.814 / (141145.814 + 1755.8367) = 0.9877
b) weight of debt = D / (E + D) = 1755.8367 / (141145.814 + 1755.8367) = 0.0123
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. Shadowfax 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 TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Shadowfax Technologies's interest expense (positive number) was ₹187.4133 Mil. Its total Book Value of Debt (D) is ₹1755.8367 Mil.
Cost of Debt = 187.4133 / 1755.8367 = 10.6737%.
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 = -12.9333 / 1011.96 = -1.28%, which is less than 0%. Therefore it's set to 0%.
Shadowfax 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)
=
0.9877
*
13.02%
+
0.0123
*
10.6737%
*
(1 - 0%)
=
12.99%
* 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.
Shadowfax Technologies (NSE:SHADOWFAX) has a WACC % of 12.99% as of Aug. 09, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Shadowfax Technologies and its competitors. This is near median its historical median of 12.78. Over the past decade, Shadowfax Technologies' WACC % has ranged from 12.78 to 12.99. According to the industry distribution chart, Shadowfax Technologies ranks #940 out of 1029 companies in the Transportation industry, placing it in the top 91.4%.
Is Shadowfax Technologies' WACC % too high?
Shadowfax Technologies' current WACC % of 12.99% is near median its 10-year median of 12.78. Over the past 10 years, this metric has ranged from a low of 12.78 to a high of 12.99. The Transportation industry median WACC % is 7.85. Shadowfax Technologies' value of 12.99% is 65.5% above this industry median. Based on the distribution chart, Shadowfax Technologies ranks #940 out of 1029 companies in the Transportation industry, which is in the bottom quartile relative to peers. Overall, Shadowfax Technologies has a GF Score™ of 14/100, reflecting its overall financial health beyond just this single metric.
How does Shadowfax Technologies' WACC % compare to UPS and FDX?
According to the Transportation industry distribution chart, Shadowfax Technologies ranks #940 out of 1029 companies for WACC %. This places Shadowfax Technologies in the lower half of its industry. The industry median WACC % is 7.85. Shadowfax Technologies' value of 12.99% is 65.5% above this benchmark. Historically, Shadowfax Technologies' own WACC % has ranged from 12.78 to 12.99 over the past decade. While the company's 10-year median is 12.78 vs. the industry median of 7.85, Shadowfax 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 Transportation company?
The median WACC % among Transportation companies is 7.85, based on 1,029 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. Shadowfax Technologies's current WACC % of 12.99% is 65.5% 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 Shadowfax Technologies and its competitors. For the Transportation industry, the median WACC % is 7.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shadowfax Technologies's current WACC % is 12.99%, which is near median its own 10-year median of 12.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shadowfax Technologies stock overvalued right now?
Shadowfax Technologies (NSE:SHADOWFAX) has a current WACC % of 12.99%. The current WACC % is 12.99%, which is near median its 10-year median of 12.78 and 65.5% above the Transportation industry median of 7.85. Shadowfax Technologies' overall GF Score™ is 14/100 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 Shadowfax Technologies (NSE:SHADOWFAX), the current WACC % is 12.99% as of Aug. 09, 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.
Shadowfax Technologies Ltd is engaged in the business of providing platform for logistics services using technology to Business to Business customers. The company provides logistics services to enterprise clients across sectors including e-commerce, quick commerce, food marketplaces, and on-demand mobility. Its offerings include express parcel delivery, reverse logistics, exchange deliveries, scheduled and time-bound deliveries, hyperlocal and on-demand deliveries, mobility-related services, and other logistics solutions. The company derives revenue from the provision of its logistics and delivery services, with the majority generated from its Express forward parcel services.
14GF Score
Get the complete analysis for NSE:SHADOWFAX
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:SHADOWFAX has been successfully added to your 
