CONTROLPR.NS WACC - Weighted Average Cost of Capital

The WACC of Control Print Ltd (CONTROLPR.NS) is 13.8%.

The Cost of Equity of Control Print Ltd (CONTROLPR.NS) is 13.85%.

The Cost of Debt of Control Print Ltd (CONTROLPR.NS) is 12.95%.

	Range	Selected
Cost of equity	12.90% - 14.80%	13.85%
Tax rate	17.60% - 18.60%	18.10%
Cost of debt	7.50% - 18.40%	12.95%
WACC	12.9% - 14.8%	13.8%

WACC

CONTROLPR.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.73	0.74

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.90%	14.80%

Tax rate	17.60%	18.60%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.50%	18.40%

After-tax WACC	12.9%	14.8%


Selected WACC	13.8%

CONTROLPR.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 CONTROLPR.NS:

cost_of_equity (13.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.73) + 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.