The WACC of Ujaas Energy Ltd (UJAAS.NS) is 7.4%.
| Range | Selected | |
| Cost of equity | 10.10% - 14.70% | 12.40% |
| Tax rate | 19.60% - 36.50% | 28.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.1% - 7.8% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 7.1% | 7.6% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.37 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 14.70% |
| Tax rate | 19.60% | 36.50% |
| Debt/Equity ratio | 2.07 | 2.07 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.1% | 7.8% |
| Selected WACC | 7.4% | |
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 UJAAS.NS:
cost_of_equity (12.40%) = risk_free_rate (7.35%) + equity_risk_premium (8.80%) * adjusted_beta (0.37) + 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.