542862.BO WACC - Weighted Average Cost of Capital

The WACC of Shahlon Silk Industries Ltd (542862.BO) is 11.9%.

The Cost of Equity of Shahlon Silk Industries Ltd (542862.BO) is 13.80%.

The Cost of Debt of Shahlon Silk Industries Ltd (542862.BO) is 14.70%.

	Range	Selected
Cost of equity	12.30% - 15.30%	13.80%
Tax rate	32.90% - 37.30%	35.10%
Cost of debt	10.80% - 18.60%	14.70%
WACC	10.1% - 13.7%	11.9%

WACC

542862.BO WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.66	0.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.30%	15.30%

Tax rate	32.90%	37.30%
Debt/Equity ratio	0.77	0.77
Cost of debt	10.80%	18.60%

After-tax WACC	10.1%	13.7%


Selected WACC	11.9%

542862.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 542862.BO:

cost_of_equity (13.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.66) + 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.