The WACC of Asya Infosoft Ltd (511144.BO) is 14.0%.
| Range | Selected | |
| Cost of equity | 28.90% - 68.30% | 48.60% |
| Tax rate | 9.70% - 19.00% | 14.35% |
| Cost of debt | 7.50% - 15.40% | 11.45% |
| WACC | 9.2% - 18.7% | 14.0% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 2.65 | 6.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 28.90% | 68.30% |
| Tax rate | 9.70% | 19.00% |
| Debt/Equity ratio | 7.94 | 7.94 |
| Cost of debt | 7.50% | 15.40% |
| After-tax WACC | 9.2% | 18.7% |
| Selected WACC | 14.0% | |
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 511144.BO:
cost_of_equity (48.60%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (2.65) + 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.