ASTRAL.NS
Astral Poly Technik Ltd
Price:  
1,456.70 
INR
Volume:  
1,930,236.00
India | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASTRAL.NS WACC - Weighted Average Cost of Capital

The WACC of Astral Poly Technik Ltd (ASTRAL.NS) is 14.8%.

The Cost of Equity of Astral Poly Technik Ltd (ASTRAL.NS) is 14.85%.
The Cost of Debt of Astral Poly Technik Ltd (ASTRAL.NS) is 15.05%.

Range Selected
Cost of equity 12.60% - 17.10% 14.85%
Tax rate 24.00% - 24.80% 24.40%
Cost of debt 7.50% - 22.60% 15.05%
WACC 12.6% - 17.1% 14.8%
WACC

ASTRAL.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.69 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.60% 17.10%
Tax rate 24.00% 24.80%
Debt/Equity ratio 0 0
Cost of debt 7.50% 22.60%
After-tax WACC 12.6% 17.1%
Selected WACC 14.8%

ASTRAL.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 ASTRAL.NS:

cost_of_equity (14.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.69) + 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.