The WACC of Sat Industries Ltd (511076.BO) is 13.3%.
| Range | Selected | |
| Cost of equity | 12.50% - 15.10% | 13.80% |
| Tax rate | 12.60% - 17.30% | 14.95% |
| Cost of debt | 9.10% - 16.90% | 13.00% |
| WACC | 11.8% - 14.9% | 13.3% |
| Category | Low | High |
| Long-term bond rate | 7.4% | 7.9% |
| Equity market risk premium | 6.9% | 7.9% |
| Adjusted beta | 0.74 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 15.10% |
| Tax rate | 12.60% | 17.30% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 9.10% | 16.90% |
| After-tax WACC | 11.8% | 14.9% |
| Selected WACC | 13.3% | |
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 511076.BO:
cost_of_equity (13.80%) = risk_free_rate (7.65%) + equity_risk_premium (7.40%) * adjusted_beta (0.74) + 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.