532145.BO WACC - Weighted Average Cost of Capital

The WACC of H S India Ltd (532145.BO) is 13.1%.

The Cost of Equity of H S India Ltd (532145.BO) is 13.90%.

The Cost of Debt of H S India Ltd (532145.BO) is 13.90%.

	Range	Selected
Cost of equity	12.10% - 15.70%	13.90%
Tax rate	9.10% - 13.80%	11.45%
Cost of debt	9.20% - 18.60%	13.90%
WACC	10.3% - 15.9%	13.1%

WACC

532145.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.64	0.84

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.10%	15.70%

Tax rate	9.10%	13.80%
Debt/Equity ratio	0.95	0.95
Cost of debt	9.20%	18.60%

After-tax WACC	10.3%	15.9%


Selected WACC	13.1%

532145.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 532145.BO:

cost_of_equity (13.90%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.64) + 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.