The WACC of Gujarat Apollo Industries Ltd (GUJAPOLLO.NS) is 12.9%.
| Range | Selected | |
| Cost of equity | 11.80% - 15.30% | 13.55% |
| Tax rate | 31.00% - 42.60% | 36.80% |
| Cost of debt | 7.00% - 10.60% | 8.80% |
| WACC | 11.2% - 14.6% | 12.9% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.6 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.80% | 15.30% |
| Tax rate | 31.00% | 42.60% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 10.60% |
| After-tax WACC | 11.2% | 14.6% |
| Selected WACC | 12.9% | |
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 GUJAPOLLO.NS:
cost_of_equity (13.55%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.6) + 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.