PULZ.NS WACC - Weighted Average Cost of Capital
The WACC of Pulz Electronics Ltd (PULZ.NS) is 15.4%.
| Range | Selected | |
| Cost of equity | 14.0% - 17.0% | 15.5% |
| Tax rate | 25.8% - 27.0% | 26.4% |
| Cost of debt | 7.5% - 9.2% | 8.35% |
| WACC | 14.0% - 16.9% | 15.4% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.86 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.0% | 17.0% |
| Tax rate | 25.8% | 27.0% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.5% | 9.2% |
| After-tax WACC | 14.0% | 16.9% |
| Selected WACC | 15.4% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| PULZ.NS | Pulz Electronics Ltd | 0 | 1.09 | 1.09 |
| 505840.BO | Jaipan Industries Ltd | 0.33 | 0.93 | 0.75 |
| 509196.BO | MM Rubber Company Ltd | 0.21 | 0.53 | 0.46 |
| 517236.BO | Calcom Vision Ltd | 0.43 | 1.16 | 0.88 |
| 523449.BO | Sharp India Ltd | 0.79 | 1.77 | 1.12 |
| AKP.AX | Audio Pixels Holdings Ltd | 0.02 | 0.01 | 0.01 |
| DIXON.NS | Dixon Technologies (India) Ltd | 0.01 | 1.45 | 1.45 |
| MDL.NS | Marvel Decor Ltd | 0.09 | 0.86 | 0.81 |
| MIRCELECTR.NS | MIRC Electronics Ltd | 0.2 | 1.63 | 1.43 |
| POWERFUL.NS | Powerful Technologies Ltd | 3.81 | 1.08 | 0.29 |
| Low | High | |
| Unlevered beta | 0.79 | 0.96 |
| Relevered beta | 0.79 | 0.97 |
| Adjusted relevered beta | 0.86 | 0.98 |
PULZ.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 PULZ.NS:
cost_of_equity (15.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.86) + 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.