HSCL.NS WACC - Weighted Average Cost of Capital

The WACC of Himadri Speciality Chemical Ltd (HSCL.NS) is 16.0%.

The Cost of Equity of Himadri Speciality Chemical Ltd (HSCL.NS) is 16.15%.

The Cost of Debt of Himadri Speciality Chemical Ltd (HSCL.NS) is 7.15%.

	Range	Selected
Cost of equity	14.00% - 18.30%	16.15%
Tax rate	26.90% - 27.50%	27.20%
Cost of debt	6.80% - 7.50%	7.15%
WACC	13.8% - 18.1%	16.0%

WACC

HSCL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.85	1.12

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.00%	18.30%

Tax rate	26.90%	27.50%
Debt/Equity ratio	0.01	0.01
Cost of debt	6.80%	7.50%

After-tax WACC	13.8%	18.1%


Selected WACC	16.0%

HSCL.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 HSCL.NS:

cost_of_equity (16.15%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.85) + 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.