The WACC of Hariyana Ship Breakers Ltd (526931.BO) is 16.6%.
| Range | Selected | |
| Cost of equity | 10.30% - 14.30% | 12.30% |
| Tax rate | 23.80% - 28.10% | 25.95% |
| Cost of debt | 12.10% - 84.40% | 48.25% |
| WACC | 10.1% - 23.1% | 16.6% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.41 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 14.30% |
| Tax rate | 23.80% | 28.10% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 12.10% | 84.40% |
| After-tax WACC | 10.1% | 23.1% |
| Selected WACC | 16.6% | |
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 526931.BO:
cost_of_equity (12.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.41) + 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.