The WACC of CMI Ltd (CMICABLES.NS) is 8.6%.
| Range | Selected | |
| Cost of equity | 72.60% - 308.70% | 190.65% |
| Tax rate | 14.40% - 18.60% | 16.50% |
| Cost of debt | 7.00% - 8.00% | 7.50% |
| WACC | 6.8% - 10.4% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 7.91 | 32.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 72.60% | 308.70% |
| Tax rate | 14.40% | 18.60% |
| Debt/Equity ratio | 76.91 | 76.91 |
| Cost of debt | 7.00% | 8.00% |
| After-tax WACC | 6.8% | 10.4% |
| Selected WACC | 8.6% | |
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 CMICABLES.NS:
cost_of_equity (190.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (7.91) + 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.