BERGEPAINT.NS
Berger Paints India Ltd
Price:  
543.60 
INR
Volume:  
904,419.00
India | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BERGEPAINT.NS WACC - Weighted Average Cost of Capital

The WACC of Berger Paints India Ltd (BERGEPAINT.NS) is 14.8%.

The Cost of Equity of Berger Paints India Ltd (BERGEPAINT.NS) is 14.85%.
The Cost of Debt of Berger Paints India Ltd (BERGEPAINT.NS) is 5.75%.

Range Selected
Cost of equity 13.80% - 15.90% 14.85%
Tax rate 25.90% - 26.20% 26.05%
Cost of debt 4.00% - 7.50% 5.75%
WACC 13.7% - 15.8% 14.8%
WACC

BERGEPAINT.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.84 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.80% 15.90%
Tax rate 25.90% 26.20%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 7.50%
After-tax WACC 13.7% 15.8%
Selected WACC 14.8%

BERGEPAINT.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 BERGEPAINT.NS:

cost_of_equity (14.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.84) + 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.