RAJESHEXPO.NS WACC - Weighted Average Cost of Capital

The WACC of Rajesh Exports Ltd (RAJESHEXPO.NS) is 13.3%.

The Cost of Equity of Rajesh Exports Ltd (RAJESHEXPO.NS) is 13.30%.

The Cost of Debt of Rajesh Exports Ltd (RAJESHEXPO.NS) is 13.85%.

	Range	Selected
Cost of equity	11.90% - 14.70%	13.30%
Tax rate	3.90% - 4.80%	4.35%
Cost of debt	12.30% - 15.40%	13.85%
WACC	11.9% - 14.7%	13.3%

WACC

RAJESHEXPO.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.6	0.74

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.90%	14.70%

Tax rate	3.90%	4.80%
Debt/Equity ratio	0.12	0.12
Cost of debt	12.30%	15.40%

After-tax WACC	11.9%	14.7%


Selected WACC	13.3%

RAJESHEXPO.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 RAJESHEXPO.NS:

cost_of_equity (13.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.6) + 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.