VISHNU.NS WACC - Weighted Average Cost of Capital

The WACC of Vishnu Chemicals Ltd (VISHNU.NS) is 14.1%.

The Cost of Equity of Vishnu Chemicals Ltd (VISHNU.NS) is 14.85%.

The Cost of Debt of Vishnu Chemicals Ltd (VISHNU.NS) is 7.85%.

	Range	Selected
Cost of equity	13.00% - 16.70%	14.85%
Tax rate	26.50% - 27.00%	26.75%
Cost of debt	7.60% - 8.10%	7.85%
WACC	12.4% - 15.8%	14.1%

WACC

VISHNU.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.74	0.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.00%	16.70%

Tax rate	26.50%	27.00%
Debt/Equity ratio	0.09	0.09
Cost of debt	7.60%	8.10%

After-tax WACC	12.4%	15.8%


Selected WACC	14.1%

VISHNU.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 VISHNU.NS:

cost_of_equity (14.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.74) + 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.