PEARLPOLY.NS WACC - Weighted Average Cost of Capital

The WACC of Pearl Polymers Ltd (PEARLPOLY.NS) is 12.3%.

The Cost of Equity of Pearl Polymers Ltd (PEARLPOLY.NS) is 12.30%.

The Cost of Debt of Pearl Polymers Ltd (PEARLPOLY.NS) is 10.60%.

	Range	Selected
Cost of equity	10.80% - 13.80%	12.30%
Tax rate	7.10% - 15.00%	11.05%
Cost of debt	7.00% - 14.20%	10.60%
WACC	10.8% - 13.8%	12.3%

WACC

PEARLPOLY.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.48	0.64

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.80%	13.80%

Tax rate	7.10%	15.00%
Debt/Equity ratio	0	0
Cost of debt	7.00%	14.20%

After-tax WACC	10.8%	13.8%


Selected WACC	12.3%

PEARLPOLY.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 PEARLPOLY.NS:

cost_of_equity (12.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.48) + 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.