The WACC of Phyto Chem India Ltd (524808.BO) is 15.1%.
| Range | Selected | |
| Cost of equity | 10.60% - 14.60% | 12.60% |
| Tax rate | 5.70% - 9.80% | 7.75% |
| Cost of debt | 10.10% - 26.90% | 18.50% |
| WACC | 9.9% - 20.3% | 15.1% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.45 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 14.60% |
| Tax rate | 5.70% | 9.80% |
| Debt/Equity ratio | 1.44 | 1.44 |
| Cost of debt | 10.10% | 26.90% |
| After-tax WACC | 9.9% | 20.3% |
| Selected WACC | 15.1% | |
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 524808.BO:
cost_of_equity (12.60%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.45) + 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.