The WACC of Swan Energy Ltd (SWANENERGY.NS) is 13.3%.
| Range | Selected | |
| Cost of equity | 12.00% - 18.00% | 15.00% |
| Tax rate | 8.80% - 13.00% | 10.90% |
| Cost of debt | 7.80% - 12.00% | 9.90% |
| WACC | 10.7% - 16.0% | 13.3% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.61 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.00% | 18.00% |
| Tax rate | 8.80% | 13.00% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 7.80% | 12.00% |
| After-tax WACC | 10.7% | 16.0% |
| Selected WACC | 13.3% | |
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 SWANENERGY.NS:
cost_of_equity (15.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.61) + 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.