The WACC of Gujarat Natural Resources Ltd (513536.BO) is 12.7%.
| Range | Selected | |
| Cost of equity | 10.70% - 15.50% | 13.10% |
| Tax rate | 4.60% - 7.50% | 6.05% |
| Cost of debt | 7.00% - 7.20% | 7.10% |
| WACC | 10.4% - 14.9% | 12.7% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.46 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 15.50% |
| Tax rate | 4.60% | 7.50% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 7.00% | 7.20% |
| After-tax WACC | 10.4% | 14.9% |
| Selected WACC | 12.7% | |
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 513536.BO:
cost_of_equity (13.10%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.46) + 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.