JAYBARMARU.NS WACC - Weighted Average Cost of Capital

The WACC of Jay Bharat Maruti Ltd (JAYBARMARU.NS) is 14.7%.

The Cost of Equity of Jay Bharat Maruti Ltd (JAYBARMARU.NS) is 19.70%.

The Cost of Debt of Jay Bharat Maruti Ltd (JAYBARMARU.NS) is 10.80%.

	Range	Selected
Cost of equity	17.70% - 21.70%	19.70%
Tax rate	34.20% - 34.90%	34.55%
Cost of debt	9.50% - 12.10%	10.80%
WACC	13.1% - 16.2%	14.7%

WACC

JAYBARMARU.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.3	1.49

Additional risk adjustments	0.0%	0.5%
Cost of equity	17.70%	21.70%

Tax rate	34.20%	34.90%
Debt/Equity ratio	0.66	0.66
Cost of debt	9.50%	12.10%

After-tax WACC	13.1%	16.2%


Selected WACC	14.7%

JAYBARMARU.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 JAYBARMARU.NS:

cost_of_equity (19.70%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.3) + 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.