The WACC of Mohite Industries Ltd (532140.BO) is 12.9%.
| Range | Selected | |
| Cost of equity | 11.90% - 14.30% | 13.10% |
| Tax rate | 4.30% - 6.20% | 5.25% |
| Cost of debt | 12.10% - 15.00% | 13.55% |
| WACC | 11.7% - 14.2% | 12.9% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.6 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 14.30% |
| Tax rate | 4.30% | 6.20% |
| Debt/Equity ratio | 1.2 | 1.2 |
| Cost of debt | 12.10% | 15.00% |
| After-tax WACC | 11.7% | 14.2% |
| Selected WACC | 12.9% | |
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 532140.BO:
cost_of_equity (13.10%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.6) + 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.