539527.BO WACC - Weighted Average Cost of Capital

The WACC of Creative Castings Ltd (539527.BO) is 11.5%.

The Cost of Equity of Creative Castings Ltd (539527.BO) is 11.50%.

The Cost of Debt of Creative Castings Ltd (539527.BO) is 7.50%.

	Range	Selected
Cost of equity	10.40% - 12.60%	11.50%
Tax rate	24.60% - 27.80%	26.20%
Cost of debt	7.50% - 7.50%	7.50%
WACC	10.3% - 12.6%	11.5%

WACC

539527.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.42	0.51

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.40%	12.60%

Tax rate	24.60%	27.80%
Debt/Equity ratio	0	0
Cost of debt	7.50%	7.50%

After-tax WACC	10.3%	12.6%


Selected WACC	11.5%

539527.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 539527.BO:

cost_of_equity (11.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.42) + 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.