RENUKA.NS WACC - Weighted Average Cost of Capital

The WACC of Shree Renuka Sugars Ltd (RENUKA.NS) is 15.9%.

The Cost of Equity of Shree Renuka Sugars Ltd (RENUKA.NS) is 21.35%.

The Cost of Debt of Shree Renuka Sugars Ltd (RENUKA.NS) is 17.25%.

	Range	Selected
Cost of equity	18.80% - 23.90%	21.35%
Tax rate	25.30% - 45.30%	35.30%
Cost of debt	10.60% - 23.90%	17.25%
WACC	13.4% - 18.5%	15.9%

WACC

RENUKA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.43	1.72

Additional risk adjustments	0.0%	0.5%
Cost of equity	18.80%	23.90%

Tax rate	25.30%	45.30%
Debt/Equity ratio	0.99	0.99
Cost of debt	10.60%	23.90%

After-tax WACC	13.4%	18.5%


Selected WACC	15.9%

RENUKA.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 RENUKA.NS:

cost_of_equity (21.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.43) + 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.