KAJARIACER.NS WACC - Weighted Average Cost of Capital

The WACC of Kajaria Ceramics Ltd (KAJARIACER.NS) is 13.9%.

The Cost of Equity of Kajaria Ceramics Ltd (KAJARIACER.NS) is 14.05%.

The Cost of Debt of Kajaria Ceramics Ltd (KAJARIACER.NS) is 7.95%.

	Range	Selected
Cost of equity	12.00% - 16.10%	14.05%
Tax rate	25.10% - 25.10%	25.10%
Cost of debt	7.50% - 8.40%	7.95%
WACC	11.9% - 16.0%	13.9%

WACC

KAJARIACER.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.61	0.89

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.00%	16.10%

Tax rate	25.10%	25.10%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.50%	8.40%

After-tax WACC	11.9%	16.0%


Selected WACC	13.9%

KAJARIACER.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 KAJARIACER.NS:

cost_of_equity (14.05%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.61) + 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.