The WACC of Tamilnadu Newsprint & Papers Ltd (TNPL.NS) is 15.0%.
| Range | Selected | |
| Cost of equity | 21.00% - 25.00% | 23.00% |
| Tax rate | 34.60% - 35.30% | 34.95% |
| Cost of debt | 10.50% - 18.60% | 14.55% |
| WACC | 12.6% - 17.3% | 15.0% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.7 | 1.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.00% | 25.00% |
| Tax rate | 34.60% | 35.30% |
| Debt/Equity ratio | 1.47 | 1.47 |
| Cost of debt | 10.50% | 18.60% |
| After-tax WACC | 12.6% | 17.3% |
| Selected WACC | 15.0% | |
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 TNPL.NS:
cost_of_equity (23.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.7) + 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.