526481.BO
Phoenix International Ltd
Price:  
41.60 
INR
Volume:  
307.00
India | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

526481.BO WACC - Weighted Average Cost of Capital

The WACC of Phoenix International Ltd (526481.BO) is 13.1%.

The Cost of Equity of Phoenix International Ltd (526481.BO) is 18.65%.
The Cost of Debt of Phoenix International Ltd (526481.BO) is 10.05%.

Range Selected
Cost of equity 16.80% - 20.50% 18.65%
Tax rate 30.00% - 30.00% 30.00%
Cost of debt 8.00% - 12.10% 10.05%
WACC 11.4% - 14.7% 13.1%
WACC

526481.BO WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 1.19 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 16.80% 20.50%
Tax rate 30.00% 30.00%
Debt/Equity ratio 0.92 0.92
Cost of debt 8.00% 12.10%
After-tax WACC 11.4% 14.7%
Selected WACC 13.1%

526481.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 526481.BO:

cost_of_equity (18.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.19) + 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.