BORORENEW.NS WACC - Weighted Average Cost of Capital

The WACC of Borosil Renewables Ltd (BORORENEW.NS) is 14.7%.

The Cost of Equity of Borosil Renewables Ltd (BORORENEW.NS) is 15.10%.

The Cost of Debt of Borosil Renewables Ltd (BORORENEW.NS) is 8.60%.

	Range	Selected
Cost of equity	13.70% - 16.50%	15.10%
Tax rate	21.50% - 26.80%	24.15%
Cost of debt	8.60% - 8.60%	8.60%
WACC	13.4% - 16.1%	14.7%

WACC

BORORENEW.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.82	0.93

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.70%	16.50%

Tax rate	21.50%	26.80%
Debt/Equity ratio	0.04	0.04
Cost of debt	8.60%	8.60%

After-tax WACC	13.4%	16.1%


Selected WACC	14.7%

BORORENEW.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 BORORENEW.NS:

cost_of_equity (15.10%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.82) + 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.