The WACC of Royal Cushion Vinyl Products Ltd (526193.BO) is 14.6%.
| Range | Selected | |
| Cost of equity | 16.30% - 39.00% | 27.65% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.00% - 26.90% | 15.45% |
| WACC | 5.8% - 23.4% | 14.6% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.13 | 3.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.30% | 39.00% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 3.43 | 3.43 |
| Cost of debt | 4.00% | 26.90% |
| After-tax WACC | 5.8% | 23.4% |
| Selected WACC | 14.6% | |
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 526193.BO:
cost_of_equity (27.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.13) + 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.