The WACC of Akar Auto Industries Ltd (530621.BO) is 14.7%.
| Range | Selected | |
| Cost of equity | 17.20% - 20.90% | 19.05% |
| Tax rate | 20.70% - 28.10% | 24.40% |
| Cost of debt | 12.10% - 13.40% | 12.75% |
| WACC | 13.7% - 15.6% | 14.7% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.25 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.20% | 20.90% |
| Tax rate | 20.70% | 28.10% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 12.10% | 13.40% |
| After-tax WACC | 13.7% | 15.6% |
| Selected WACC | 14.7% | |
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 530621.BO:
cost_of_equity (19.05%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.25) + 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.