NIRAJ.NS WACC - Weighted Average Cost of Capital

The WACC of Niraj Cement Structurals Ltd (NIRAJ.NS) is 14.8%.

The Cost of Equity of Niraj Cement Structurals Ltd (NIRAJ.NS) is 14.85%.

The Cost of Debt of Niraj Cement Structurals Ltd (NIRAJ.NS) is 5.75%.

	Range	Selected
Cost of equity	13.10% - 16.60%	14.85%
Tax rate	24.80% - 28.40%	26.60%
Cost of debt	4.00% - 7.50%	5.75%
WACC	13.1% - 16.6%	14.8%

WACC

NIRAJ.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.75	0.94

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.10%	16.60%

Tax rate	24.80%	28.40%
Debt/Equity ratio	0	0
Cost of debt	4.00%	7.50%

After-tax WACC	13.1%	16.6%


Selected WACC	14.8%

NIRAJ.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 NIRAJ.NS:

cost_of_equity (14.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.75) + 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.