SDBL.NS WACC - Weighted Average Cost of Capital

The WACC of SOM Distilleries and Breweries Ltd (SDBL.NS) is 14.3%.

The Cost of Equity of SOM Distilleries and Breweries Ltd (SDBL.NS) is 14.80%.

The Cost of Debt of SOM Distilleries and Breweries Ltd (SDBL.NS) is 6.95%.

	Range	Selected
Cost of equity	13.00% - 16.60%	14.80%
Tax rate	18.70% - 23.80%	21.25%
Cost of debt	6.40% - 7.50%	6.95%
WACC	12.6% - 16.0%	14.3%

WACC

SDBL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.74	0.93

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.00%	16.60%

Tax rate	18.70%	23.80%
Debt/Equity ratio	0.06	0.06
Cost of debt	6.40%	7.50%

After-tax WACC	12.6%	16.0%


Selected WACC	14.3%

SDBL.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 SDBL.NS:

cost_of_equity (14.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.74) + 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.