The WACC of Ganesh Benzoplast Ltd (500153.BO) is 15.6%.
| Range | Selected | |
| Cost of equity | 14.50% - 17.90% | 16.20% |
| Tax rate | 30.00% - 31.80% | 30.90% |
| Cost of debt | 9.80% - 9.80% | 9.80% |
| WACC | 14.0% - 17.2% | 15.6% |
| Category | Low | High |
| Long-term bond rate | 7.5% | 8.0% |
| Equity market risk premium | 6.9% | 7.9% |
| Adjusted beta | 1 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.50% | 17.90% |
| Tax rate | 30.00% | 31.80% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 9.80% | 9.80% |
| After-tax WACC | 14.0% | 17.2% |
| Selected WACC | 15.6% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for 500153.BO:
cost_of_equity (16.20%) = risk_free_rate (7.75%) + equity_risk_premium (7.40%) * adjusted_beta (1) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.