SHREERAMA.NS WACC - Weighted Average Cost of Capital

The WACC of Shree Rama Multi-Tech Ltd (SHREERAMA.NS) is 12.6%.

The Cost of Equity of Shree Rama Multi-Tech Ltd (SHREERAMA.NS) is 12.80%.

The Cost of Debt of Shree Rama Multi-Tech Ltd (SHREERAMA.NS) is 5.75%.

	Range	Selected
Cost of equity	11.70% - 13.90%	12.80%
Tax rate	30.00% - 30.00%	30.00%
Cost of debt	4.00% - 7.50%	5.75%
WACC	11.5% - 13.7%	12.6%

WACC

SHREERAMA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.58	0.65

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.70%	13.90%

Tax rate	30.00%	30.00%
Debt/Equity ratio	0.02	0.02
Cost of debt	4.00%	7.50%

After-tax WACC	11.5%	13.7%


Selected WACC	12.6%

SHREERAMA.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 SHREERAMA.NS:

cost_of_equity (12.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.58) + 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.