The WACC of Inditrade Capital Ltd (532745.BO) is 7.0%.
| Range | Selected | |
| Cost of equity | 41.40% - 53.00% | 47.20% |
| Tax rate | 30.90% - 37.20% | 34.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 7.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 4.15 | 4.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 41.40% | 53.00% |
| Tax rate | 30.90% | 37.20% |
| Debt/Equity ratio | 10.72 | 10.72 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 7.4% |
| Selected WACC | 7.0% | |
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 532745.BO:
cost_of_equity (47.20%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (4.15) + 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.