JOCIL.NS WACC - Weighted Average Cost of Capital

The WACC of Jocil Ltd (JOCIL.NS) is 15.4%.

The Cost of Equity of Jocil Ltd (JOCIL.NS) is 15.65%.

The Cost of Debt of Jocil Ltd (JOCIL.NS) is 12.15%.

	Range	Selected
Cost of equity	13.40% - 17.90%	15.65%
Tax rate	24.00% - 27.10%	25.55%
Cost of debt	7.80% - 16.50%	12.15%
WACC	13.1% - 17.7%	15.4%

WACC

JOCIL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.79	1.08

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.40%	17.90%

Tax rate	24.00%	27.10%
Debt/Equity ratio	0.04	0.04
Cost of debt	7.80%	16.50%

After-tax WACC	13.1%	17.7%


Selected WACC	15.4%

JOCIL.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 JOCIL.NS:

cost_of_equity (15.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.79) + 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.