522650.BO WACC - Weighted Average Cost of Capital

The WACC of Bemco Hydraulics Ltd (522650.BO) is 13.1%.

The Cost of Equity of Bemco Hydraulics Ltd (522650.BO) is 13.30%.

The Cost of Debt of Bemco Hydraulics Ltd (522650.BO) is 11.15%.

	Range	Selected
Cost of equity	11.60% - 15.00%	13.30%
Tax rate	27.90% - 28.30%	28.10%
Cost of debt	7.60% - 14.70%	11.15%
WACC	11.3% - 14.8%	13.1%

WACC

522650.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.57	0.77

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.60%	15.00%

Tax rate	27.90%	28.30%
Debt/Equity ratio	0.04	0.04
Cost of debt	7.60%	14.70%

After-tax WACC	11.3%	14.8%


Selected WACC	13.1%

522650.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 522650.BO:

cost_of_equity (13.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.57) + 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.