JBMA.NS WACC - Weighted Average Cost of Capital

The WACC of JBM Auto Ltd (JBMA.NS) is 16.3%.

The Cost of Equity of JBM Auto Ltd (JBMA.NS) is 17.75%.

The Cost of Debt of JBM Auto Ltd (JBMA.NS) is 10.40%.

	Range	Selected
Cost of equity	16.00% - 19.50%	17.75%
Tax rate	21.40% - 23.30%	22.35%
Cost of debt	10.30% - 10.50%	10.40%
WACC	14.8% - 17.8%	16.3%

WACC

JBMA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.1	1.25

Additional risk adjustments	0.0%	0.5%
Cost of equity	16.00%	19.50%

Tax rate	21.40%	23.30%
Debt/Equity ratio	0.17	0.17
Cost of debt	10.30%	10.50%

After-tax WACC	14.8%	17.8%


Selected WACC	16.3%

JBMA.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 JBMA.NS:

cost_of_equity (17.75%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.1) + 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.