SHREYANIND.NS WACC - Weighted Average Cost of Capital

The WACC of Shreyans Industries Ltd (SHREYANIND.NS) is 14.3%.

The Cost of Equity of Shreyans Industries Ltd (SHREYANIND.NS) is 15.35%.

The Cost of Debt of Shreyans Industries Ltd (SHREYANIND.NS) is 7.70%.

	Range	Selected
Cost of equity	13.70% - 17.00%	15.35%
Tax rate	12.90% - 18.80%	15.85%
Cost of debt	7.50% - 7.90%	7.70%
WACC	12.9% - 15.8%	14.3%

WACC

SHREYANIND.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	0.98

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.70%	17.00%

Tax rate	12.90%	18.80%
Debt/Equity ratio	0.13	0.13
Cost of debt	7.50%	7.90%

After-tax WACC	12.9%	15.8%


Selected WACC	14.3%

SHREYANIND.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 SHREYANIND.NS:

cost_of_equity (15.35%) = 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.