ACCELYA.NS
Accelya Solutions India Ltd
Price:  
1,414.90 
INR
Volume:  
6,550.00
India | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACCELYA.NS WACC - Weighted Average Cost of Capital

The WACC of Accelya Solutions India Ltd (ACCELYA.NS) is 15.3%.

The Cost of Equity of Accelya Solutions India Ltd (ACCELYA.NS) is 15.45%.
The Cost of Debt of Accelya Solutions India Ltd (ACCELYA.NS) is 8.60%.

Range Selected
Cost of equity 13.50% - 17.40% 15.45%
Tax rate 26.60% - 27.30% 26.95%
Cost of debt 7.50% - 9.70% 8.60%
WACC 13.3% - 17.2% 15.3%
WACC

ACCELYA.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.79 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.50% 17.40%
Tax rate 26.60% 27.30%
Debt/Equity ratio 0.02 0.02
Cost of debt 7.50% 9.70%
After-tax WACC 13.3% 17.2%
Selected WACC 15.3%

ACCELYA.NS'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 ACCELYA.NS:

cost_of_equity (15.45%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.79) + 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.