The WACC of Shree Ajit Pulp and Paper Ltd (538795.BO) is 12.9%.
| Range | Selected | |
| Cost of equity | 15.20% - 20.80% | 18.00% |
| Tax rate | 28.40% - 29.60% | 29.00% |
| Cost of debt | 12.10% - 15.80% | 13.95% |
| WACC | 11.1% - 14.8% | 12.9% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.20% | 20.80% |
| Tax rate | 28.40% | 29.60% |
| Debt/Equity ratio | 1.64 | 1.64 |
| Cost of debt | 12.10% | 15.80% |
| After-tax WACC | 11.1% | 14.8% |
| 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 538795.BO:
cost_of_equity (18.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1) + 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.