SUDARSCHEM.NS WACC - Weighted Average Cost of Capital

The WACC of Sudarshan Chemical Industries Ltd (SUDARSCHEM.NS) is 14.5%.

The Cost of Equity of Sudarshan Chemical Industries Ltd (SUDARSCHEM.NS) is 15.00%.

The Cost of Debt of Sudarshan Chemical Industries Ltd (SUDARSCHEM.NS) is 5.90%.

	Range	Selected
Cost of equity	13.40% - 16.60%	15.00%
Tax rate	24.10% - 24.50%	24.30%
Cost of debt	4.00% - 7.80%	5.90%
WACC	12.9% - 16.1%	14.5%

WACC

SUDARSCHEM.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.78	0.94

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.40%	16.60%

Tax rate	24.10%	24.50%
Debt/Equity ratio	0.05	0.05
Cost of debt	4.00%	7.80%

After-tax WACC	12.9%	16.1%


Selected WACC	14.5%

SUDARSCHEM.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 SUDARSCHEM.NS:

cost_of_equity (15.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.78) + 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.