532820.BO
E-Land Apparel Ltd
Price:  
18.63 
INR
Volume:  
2,909.00
India | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

532820.BO WACC - Weighted Average Cost of Capital

The WACC of E-Land Apparel Ltd (532820.BO) is 12.3%.

The Cost of Equity of E-Land Apparel Ltd (532820.BO) is 18.50%.
The Cost of Debt of E-Land Apparel Ltd (532820.BO) is 5.00%.

Range Selected
Cost of equity 15.50% - 21.50% 18.50%
Tax rate 30.00% - 30.00% 30.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 10.6% - 14.1% 12.3%
WACC

532820.BO WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 1.04 1.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.50% 21.50%
Tax rate 30.00% 30.00%
Debt/Equity ratio 0.71 0.71
Cost of debt 5.00% 5.00%
After-tax WACC 10.6% 14.1%
Selected WACC 12.3%

532820.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 532820.BO:

cost_of_equity (18.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.04) + 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.