VIKASECO.NS WACC - Weighted Average Cost of Capital

The WACC of Vikas Ecotech Ltd (VIKASECO.NS) is 14.8%.

The Cost of Equity of Vikas Ecotech Ltd (VIKASECO.NS) is 14.75%.

The Cost of Debt of Vikas Ecotech Ltd (VIKASECO.NS) is 18.90%.

	Range	Selected
Cost of equity	13.50% - 16.00%	14.75%
Tax rate	16.60% - 23.60%	20.10%
Cost of debt	13.90% - 23.90%	18.90%
WACC	13.3% - 16.2%	14.8%

WACC

VIKASECO.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.8	0.87

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.50%	16.00%

Tax rate	16.60%	23.60%
Debt/Equity ratio	0.12	0.12
Cost of debt	13.90%	23.90%

After-tax WACC	13.3%	16.2%


Selected WACC	14.8%

VIKASECO.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 VIKASECO.NS:

cost_of_equity (14.75%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.8) + 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.