The WACC of Shristi Infrastructure Development Corporation Ltd (511411.BO) is 7.1%.
| Range | Selected | |
| Cost of equity | 11.10% - 16.20% | 13.65% |
| Tax rate | 16.60% - 25.30% | 20.95% |
| Cost of debt | 7.00% - 7.90% | 7.45% |
| WACC | 6.7% - 7.6% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.51 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 16.20% |
| Tax rate | 16.60% | 25.30% |
| Debt/Equity ratio | 5.24 | 5.24 |
| Cost of debt | 7.00% | 7.90% |
| After-tax WACC | 6.7% | 7.6% |
| Selected WACC | 7.1% | |
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 511411.BO:
cost_of_equity (13.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.51) + 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.