EKC.NS
Everest Kanto Cylinder Ltd
Price:  
137.78 
INR
Volume:  
1,743,320.00
India | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EKC.NS WACC - Weighted Average Cost of Capital

The WACC of Everest Kanto Cylinder Ltd (EKC.NS) is 16.2%.

The Cost of Equity of Everest Kanto Cylinder Ltd (EKC.NS) is 16.65%.
The Cost of Debt of Everest Kanto Cylinder Ltd (EKC.NS) is 7.50%.

Range Selected
Cost of equity 15.00% - 18.30% 16.65%
Tax rate 25.20% - 32.40% 28.80%
Cost of debt 7.50% - 7.50% 7.50%
WACC 14.6% - 17.8% 16.2%
WACC

EKC.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.98 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.00% 18.30%
Tax rate 25.20% 32.40%
Debt/Equity ratio 0.04 0.04
Cost of debt 7.50% 7.50%
After-tax WACC 14.6% 17.8%
Selected WACC 16.2%

EKC.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 EKC.NS:

cost_of_equity (16.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.98) + 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.