SGL.NS WACC - Weighted Average Cost of Capital

The WACC of STL Global Ltd (SGL.NS) is 12.4%.

The Cost of Equity of STL Global Ltd (SGL.NS) is 13.95%.

The Cost of Debt of STL Global Ltd (SGL.NS) is 11.30%.

	Range	Selected
Cost of equity	12.20% - 15.70%	13.95%
Tax rate	10.10% - 16.00%	13.05%
Cost of debt	4.00% - 18.60%	11.30%
WACC	9.1% - 15.7%	12.4%

WACC

SGL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.64	0.85

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.20%	15.70%

Tax rate	10.10%	16.00%
Debt/Equity ratio	0.55	0.55
Cost of debt	4.00%	18.60%

After-tax WACC	9.1%	15.7%


Selected WACC	12.4%

SGL.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 SGL.NS:

cost_of_equity (13.95%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.64) + 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.