SURYAROSNI.NS WACC - Weighted Average Cost of Capital

The WACC of Surya Roshni Ltd (SURYAROSNI.NS) is 14.7%.

The Cost of Equity of Surya Roshni Ltd (SURYAROSNI.NS) is 14.40%.

The Cost of Debt of Surya Roshni Ltd (SURYAROSNI.NS) is 41.35%.

	Range	Selected
Cost of equity	13.00% - 15.80%	14.40%
Tax rate	25.80% - 26.00%	25.90%
Cost of debt	7.50% - 75.20%	41.35%
WACC	12.8% - 16.5%	14.7%

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	0.74	0.85

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.00%	15.80%

Tax rate	25.80%	26.00%
Debt/Equity ratio	0.02	0.02
Cost of debt	7.50%	75.20%

After-tax WACC	12.8%	16.5%


Selected WACC	14.7%

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 (14.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.74) + 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.