SHALBY.NS
Shalby Ltd
Price:  
186.15 
INR
Volume:  
64,745.00
India | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHALBY.NS WACC - Weighted Average Cost of Capital

The WACC of Shalby Ltd (SHALBY.NS) is 13.9%.

The Cost of Equity of Shalby Ltd (SHALBY.NS) is 15.85%.
The Cost of Debt of Shalby Ltd (SHALBY.NS) is 8.50%.

Range Selected
Cost of equity 13.40% - 18.30% 15.85%
Tax rate 32.90% - 34.20% 33.55%
Cost of debt 7.00% - 10.00% 8.50%
WACC 11.8% - 16.1% 13.9%
WACC

SHALBY.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.79 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.40% 18.30%
Tax rate 32.90% 34.20%
Debt/Equity ratio 0.24 0.24
Cost of debt 7.00% 10.00%
After-tax WACC 11.8% 16.1%
Selected WACC 13.9%

SHALBY.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 SHALBY.NS:

cost_of_equity (15.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.79) + 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.