SURYAROSNI.NS WACC - Weighted Average Cost of Capital

The WACC of Surya Roshni Ltd (SURYAROSNI.NS) is 15.8%.

The Cost of Equity of Surya Roshni Ltd (SURYAROSNI.NS) is 15.85%.

The Cost of Debt of Surya Roshni Ltd (SURYAROSNI.NS) is 7.20%.

	Range	Selected
Cost of equity	14.60% - 17.10%	15.85%
Tax rate	26.00% - 26.30%	26.15%
Cost of debt	6.90% - 7.50%	7.20%
WACC	14.6% - 17.1%	15.8%

WACC

SURYAROSNI.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.93	0.99

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.60%	17.10%

Tax rate	26.00%	26.30%
Debt/Equity ratio	0	0
Cost of debt	6.90%	7.50%

After-tax WACC	14.6%	17.1%


Selected WACC	15.8%

SURYAROSNI.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 SURYAROSNI.NS:

cost_of_equity (15.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.93) + 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.