HEXATRADEX.NS WACC - Weighted Average Cost of Capital

The WACC of Hexa Tradex Ltd (HEXATRADEX.NS) is 13.1%.

The Cost of Equity of Hexa Tradex Ltd (HEXATRADEX.NS) is 12.25%.

The Cost of Debt of Hexa Tradex Ltd (HEXATRADEX.NS) is 91.40%.

	Range	Selected
Cost of equity	10.40% - 14.10%	12.25%
Tax rate	25.50% - 41.80%	33.65%
Cost of debt	7.50% - 175.30%	91.40%
WACC	10.3% - 16.0%	13.1%

WACC

HEXATRADEX.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.43	0.67

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.40%	14.10%

Tax rate	25.50%	41.80%
Debt/Equity ratio	0.02	0.02
Cost of debt	7.50%	175.30%

After-tax WACC	10.3%	16.0%


Selected WACC	13.1%

HEXATRADEX.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 HEXATRADEX.NS:

cost_of_equity (12.25%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.43) + 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.