514470.BO WACC - Weighted Average Cost of Capital

The WACC of Winsome Textile Industries Ltd (514470.BO) is 11.3%.

The Cost of Equity of Winsome Textile Industries Ltd (514470.BO) is 14.60%.

The Cost of Debt of Winsome Textile Industries Ltd (514470.BO) is 13.60%.

	Range	Selected
Cost of equity	12.80% - 16.40%	14.60%
Tax rate	27.30% - 31.30%	29.30%
Cost of debt	12.10% - 15.10%	13.60%
WACC	10.1% - 12.4%	11.3%

WACC

514470.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.71	0.92

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.80%	16.40%

Tax rate	27.30%	31.30%
Debt/Equity ratio	1.94	1.94
Cost of debt	12.10%	15.10%

After-tax WACC	10.1%	12.4%


Selected WACC	11.3%

514470.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 514470.BO:

cost_of_equity (14.60%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.71) + 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.