JKPAPER.NS WACC - Weighted Average Cost of Capital

The WACC of JK Paper Ltd (JKPAPER.NS) is 13.7%.

The Cost of Equity of JK Paper Ltd (JKPAPER.NS) is 17.35%.

The Cost of Debt of JK Paper Ltd (JKPAPER.NS) is 7.45%.

	Range	Selected
Cost of equity	15.90% - 18.80%	17.35%
Tax rate	29.70% - 32.10%	30.90%
Cost of debt	6.30% - 8.60%	7.45%
WACC	12.5% - 15.0%	13.7%

WACC

JKPAPER.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.09	1.18

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.90%	18.80%

Tax rate	29.70%	32.10%
Debt/Equity ratio	0.42	0.42
Cost of debt	6.30%	8.60%

After-tax WACC	12.5%	15.0%


Selected WACC	13.7%

JKPAPER.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 JKPAPER.NS:

cost_of_equity (17.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.09) + 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.