REPRO.NS WACC - Weighted Average Cost of Capital

The WACC of Repro India Ltd (REPRO.NS) is 11.0%.

The Cost of Equity of Repro India Ltd (REPRO.NS) is 10.50%.

The Cost of Debt of Repro India Ltd (REPRO.NS) is 15.50%.

	Range	Selected
Cost of equity	9.60% - 11.40%	10.50%
Tax rate	11.70% - 24.40%	18.05%
Cost of debt	7.10% - 23.90%	15.50%
WACC	8.6% - 13.5%	11.0%

WACC

REPRO.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.33	0.38

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.60%	11.40%

Tax rate	11.70%	24.40%
Debt/Equity ratio	0.45	0.45
Cost of debt	7.10%	23.90%

After-tax WACC	8.6%	13.5%


Selected WACC	11.0%

REPRO.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 REPRO.NS:

cost_of_equity (10.50%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.33) + 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.