The WACC of Thomas Scott (India) Ltd (THOMASCOTT.NS) is 18.1%.
| Range | Selected | |
| Cost of equity | 10.60% - 14.20% | 12.40% |
| Tax rate | 3.10% - 6.00% | 4.55% |
| Cost of debt | 7.80% - 842.10% | 424.95% |
| WACC | 10.5% - 25.7% | 18.1% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.44 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 14.20% |
| Tax rate | 3.10% | 6.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.80% | 842.10% |
| After-tax WACC | 10.5% | 25.7% |
| Selected WACC | 18.1% | |
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 THOMASCOTT.NS:
cost_of_equity (12.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.44) + 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.