SURYALAXMI.NS WACC - Weighted Average Cost of Capital

The WACC of Surya Lakshmi Cotton Mills Ltd (SURYALAXMI.NS) is 10.6%.

The Cost of Equity of Surya Lakshmi Cotton Mills Ltd (SURYALAXMI.NS) is 14.75%.

The Cost of Debt of Surya Lakshmi Cotton Mills Ltd (SURYALAXMI.NS) is 13.80%.

	Range	Selected
Cost of equity	11.70% - 17.80%	14.75%
Tax rate	33.30% - 34.70%	34.00%
Cost of debt	12.20% - 15.40%	13.80%
WACC	9.1% - 12.1%	10.6%

WACC

SURYALAXMI.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	1.07

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.70%	17.80%

Tax rate	33.30%	34.70%
Debt/Equity ratio	2.85	2.85
Cost of debt	12.20%	15.40%

After-tax WACC	9.1%	12.1%


Selected WACC	10.6%

SURYALAXMI.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 SURYALAXMI.NS:

cost_of_equity (14.75%) = 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.