The WACC of Shivalik Rasayan Ltd (539148.BO) is 13.1%.
| Range | Selected | |
| Cost of equity | 11.60% - 14.90% | 13.25% |
| Tax rate | 19.00% - 21.90% | 20.45% |
| Cost of debt | 8.40% - 10.40% | 9.40% |
| WACC | 11.4% - 14.8% | 13.1% |
| Category | Low | High |
| Long-term bond rate | 7.5% | 8.0% |
| Equity market risk premium | 6.9% | 7.9% |
| Adjusted beta | 0.58 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 14.90% |
| Tax rate | 19.00% | 21.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 8.40% | 10.40% |
| After-tax WACC | 11.4% | 14.8% |
| Selected WACC | 13.1% | |
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 539148.BO:
cost_of_equity (13.25%) = risk_free_rate (7.75%) + equity_risk_premium (7.40%) * adjusted_beta (0.58) + 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.