BLUECOAST.NS WACC - Weighted Average Cost of Capital

The WACC of Blue Coast Hotels Ltd (BLUECOAST.NS) is 11.2%.

The Cost of Equity of Blue Coast Hotels Ltd (BLUECOAST.NS) is 13.80%.

The Cost of Debt of Blue Coast Hotels Ltd (BLUECOAST.NS) is 5.00%.

	Range	Selected
Cost of equity	12.30% - 15.30%	13.80%
Tax rate	17.50% - 29.90%	23.70%
Cost of debt	5.00% - 5.00%	5.00%
WACC	10.2% - 12.3%	11.2%

WACC

BLUECOAST.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.66	0.79

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.30%	15.30%

Tax rate	17.50%	29.90%
Debt/Equity ratio	0.34	0.34
Cost of debt	5.00%	5.00%

After-tax WACC	10.2%	12.3%


Selected WACC	11.2%

BLUECOAST.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 BLUECOAST.NS:

cost_of_equity (13.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.66) + 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.