513043.BO WACC - Weighted Average Cost of Capital

The WACC of Remi Edelstahl Tubulars Ltd (513043.BO) is 11.7%.

The Cost of Equity of Remi Edelstahl Tubulars Ltd (513043.BO) is 13.85%.

The Cost of Debt of Remi Edelstahl Tubulars Ltd (513043.BO) is 7.10%.

	Range	Selected
Cost of equity	12.70% - 15.00%	13.85%
Tax rate	24.80% - 33.50%	29.15%
Cost of debt	5.60% - 8.60%	7.10%
WACC	10.7% - 12.8%	11.7%

WACC

513043.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.7	0.77

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.70%	15.00%

Tax rate	24.80%	33.50%
Debt/Equity ratio	0.31	0.31
Cost of debt	5.60%	8.60%

After-tax WACC	10.7%	12.8%


Selected WACC	11.7%

513043.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 513043.BO:

cost_of_equity (13.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.7) + 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.