VENUSREM.NS
Venus Remedies Ltd
Price:  
405.35 
INR
Volume:  
101,161.00
India | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VENUSREM.NS WACC - Weighted Average Cost of Capital

The WACC of Venus Remedies Ltd (VENUSREM.NS) is 15.0%.

The Cost of Equity of Venus Remedies Ltd (VENUSREM.NS) is 16.00%.
The Cost of Debt of Venus Remedies Ltd (VENUSREM.NS) is 5.75%.

Range Selected
Cost of equity 13.80% - 18.20% 16.00%
Tax rate 26.10% - 28.30% 27.20%
Cost of debt 4.00% - 7.50% 5.75%
WACC 12.9% - 17.2% 15.0%
WACC

VENUSREM.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.83 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.80% 18.20%
Tax rate 26.10% 28.30%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 7.50%
After-tax WACC 12.9% 17.2%
Selected WACC 15.0%

VENUSREM.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 VENUSREM.NS:

cost_of_equity (16.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.83) + 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.