JAKHARIA.NS WACC - Weighted Average Cost of Capital

The WACC of Jakharia Fabric Ltd (JAKHARIA.NS) is 11.9%.

The Cost of Equity of Jakharia Fabric Ltd (JAKHARIA.NS) is 14.95%.

The Cost of Debt of Jakharia Fabric Ltd (JAKHARIA.NS) is 7.35%.

	Range	Selected
Cost of equity	13.70% - 16.20%	14.95%
Tax rate	6.40% - 15.40%	10.90%
Cost of debt	4.70% - 10.00%	7.35%
WACC	10.4% - 13.4%	11.9%

WACC

JAKHARIA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.82	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.70%	16.20%

Tax rate	6.40%	15.40%
Debt/Equity ratio	0.57	0.57
Cost of debt	4.70%	10.00%

After-tax WACC	10.4%	13.4%


Selected WACC	11.9%

JAKHARIA.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 JAKHARIA.NS:

cost_of_equity (14.95%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.82) + 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.