500284.BO WACC - Weighted Average Cost of Capital

The WACC of Lords Chloro Alkali Ltd (500284.BO) is 14.0%.

The Cost of Equity of Lords Chloro Alkali Ltd (500284.BO) is 16.30%.

The Cost of Debt of Lords Chloro Alkali Ltd (500284.BO) is 9.50%.

	Range	Selected
Cost of equity	14.50% - 18.10%	16.30%
Tax rate	26.90% - 29.50%	28.20%
Cost of debt	8.50% - 10.50%	9.50%
WACC	12.5% - 15.5%	14.0%

WACC

500284.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.92	1.1

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.50%	18.10%

Tax rate	26.90%	29.50%
Debt/Equity ratio	0.32	0.32
Cost of debt	8.50%	10.50%

After-tax WACC	12.5%	15.5%


Selected WACC	14.0%

500284.BO's CAPM model and how its cost of Equity is calculated

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 500284.BO:

cost_of_equity (16.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.92) + 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.