SIMBHALS.NS WACC - Weighted Average Cost of Capital

The WACC of Simbhaoli Sugars Ltd (SIMBHALS.NS) is 12.7%.

The Cost of Equity of Simbhaoli Sugars Ltd (SIMBHALS.NS) is 78.00%.

The Cost of Debt of Simbhaoli Sugars Ltd (SIMBHALS.NS) is 8.50%.

	Range	Selected
Cost of equity	58.70% - 97.30%	78.00%
Tax rate	0.50% - 0.80%	0.65%
Cost of debt	7.90% - 9.10%	8.50%
WACC	11.0% - 14.4%	12.7%

WACC

SIMBHALS.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	6.24	9.61

Additional risk adjustments	0.0%	0.5%
Cost of equity	58.70%	97.30%

Tax rate	0.50%	0.80%
Debt/Equity ratio	15.27	15.27
Cost of debt	7.90%	9.10%

After-tax WACC	11.0%	14.4%


Selected WACC	12.7%

SIMBHALS.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 SIMBHALS.NS:

cost_of_equity (78.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (6.24) + 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.