REPRO.NS WACC - Weighted Average Cost of Capital

The WACC of Repro India Ltd (REPRO.NS) is 11.6%.

The Cost of Equity of Repro India Ltd (REPRO.NS) is 11.90%.

The Cost of Debt of Repro India Ltd (REPRO.NS) is 7.15%.

	Range	Selected
Cost of equity	10.60% - 13.20%	11.90%
Tax rate	5.60% - 7.00%	6.30%
Cost of debt	6.00% - 8.30%	7.15%
WACC	10.3% - 12.9%	11.6%

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	0.45	0.58

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.60%	13.20%

Tax rate	5.60%	7.00%
Debt/Equity ratio	0.07	0.07
Cost of debt	6.00%	8.30%

After-tax WACC	10.3%	12.9%


Selected WACC	11.6%

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 (11.90%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.45) + 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.