The WACC of Sanwaria Consumer Ltd (SANWARIA.NS) is 7.1%.
| Range | Selected | |
| Cost of equity | 57.30% - 91.80% | 74.55% |
| Tax rate | 12.70% - 13.50% | 13.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 7.7% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 6.07 | 9.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 57.30% | 91.80% |
| Tax rate | 12.70% | 13.50% |
| Debt/Equity ratio | 24.93 | 24.93 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 7.7% |
| Selected WACC | 7.1% | |
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 SANWARIA.NS:
cost_of_equity (74.55%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (6.07) + 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.