BHANDARI.NS WACC - Weighted Average Cost of Capital

The WACC of Bhandari Hosiery Exports Ltd (BHANDARI.NS) is 13.0%.

The Cost of Equity of Bhandari Hosiery Exports Ltd (BHANDARI.NS) is 16.85%.

The Cost of Debt of Bhandari Hosiery Exports Ltd (BHANDARI.NS) is 10.85%.

	Range	Selected
Cost of equity	14.90% - 18.80%	16.85%
Tax rate	16.60% - 19.10%	17.85%
Cost of debt	9.60% - 12.10%	10.85%
WACC	11.6% - 14.4%	13.0%

WACC

BHANDARI.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.97	1.17

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.90%	18.80%

Tax rate	16.60%	19.10%
Debt/Equity ratio	0.93	0.93
Cost of debt	9.60%	12.10%

After-tax WACC	11.6%	14.4%


Selected WACC	13.0%

BHANDARI.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 BHANDARI.NS:

cost_of_equity (16.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.97) + 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.