SHREECEM.NS
Shree Cement Ltd
Price:  
31,495.00 
INR
Volume:  
19,027.00
India | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHREECEM.NS WACC - Weighted Average Cost of Capital

The WACC of Shree Cement Ltd (SHREECEM.NS) is 14.8%.

The Cost of Equity of Shree Cement Ltd (SHREECEM.NS) is 14.95%.
The Cost of Debt of Shree Cement Ltd (SHREECEM.NS) is 8.30%.

Range Selected
Cost of equity 13.70% - 16.20% 14.95%
Tax rate 17.50% - 19.10% 18.30%
Cost of debt 7.80% - 8.80% 8.30%
WACC 13.6% - 16.0% 14.8%
WACC

SHREECEM.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.82 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.70% 16.20%
Tax rate 17.50% 19.10%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.80% 8.80%
After-tax WACC 13.6% 16.0%
Selected WACC 14.8%

SHREECEM.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 SHREECEM.NS:

cost_of_equity (14.95%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.82) + 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.