AVADHSUGAR.NS WACC - Weighted Average Cost of Capital

The WACC of Avadh Sugar & Energy Ltd (AVADHSUGAR.NS) is 11.2%.

The Cost of Equity of Avadh Sugar & Energy Ltd (AVADHSUGAR.NS) is 19.40%.

The Cost of Debt of Avadh Sugar & Energy Ltd (AVADHSUGAR.NS) is 8.50%.

	Range	Selected
Cost of equity	17.90% - 20.90%	19.40%
Tax rate	28.40% - 32.10%	30.25%
Cost of debt	6.50% - 10.50%	8.50%
WACC	9.9% - 12.5%	11.2%

WACC

AVADHSUGAR.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.33	1.4

Additional risk adjustments	0.0%	0.5%
Cost of equity	17.90%	20.90%

Tax rate	28.40%	32.10%
Debt/Equity ratio	1.56	1.56
Cost of debt	6.50%	10.50%

After-tax WACC	9.9%	12.5%


Selected WACC	11.2%

AVADHSUGAR.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 AVADHSUGAR.NS:

cost_of_equity (19.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.33) + 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.