SSWL.NS WACC - Weighted Average Cost of Capital

The WACC of Steel Strips Wheels Ltd (SSWL.NS) is 15.5%.

The Cost of Equity of Steel Strips Wheels Ltd (SSWL.NS) is 17.55%.

The Cost of Debt of Steel Strips Wheels Ltd (SSWL.NS) is 10.45%.

	Range	Selected
Cost of equity	15.70% - 19.40%	17.55%
Tax rate	23.90% - 27.70%	25.80%
Cost of debt	9.10% - 11.80%	10.45%
WACC	13.9% - 17.1%	15.5%

WACC

SSWL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.07	1.24

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.70%	19.40%

Tax rate	23.90%	27.70%
Debt/Equity ratio	0.27	0.27
Cost of debt	9.10%	11.80%

After-tax WACC	13.9%	17.1%


Selected WACC	15.5%

SSWL.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 SSWL.NS:

cost_of_equity (17.55%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.07) + 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.