VISHNU.NS
Vishnu Chemicals Ltd
Price:  
532.60 
INR
Volume:  
278,589.00
India | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VISHNU.NS WACC - Weighted Average Cost of Capital

The WACC of Vishnu Chemicals Ltd (VISHNU.NS) is 15.3%.

The Cost of Equity of Vishnu Chemicals Ltd (VISHNU.NS) is 16.15%.
The Cost of Debt of Vishnu Chemicals Ltd (VISHNU.NS) is 8.45%.

Range Selected
Cost of equity 14.60% - 17.70% 16.15%
Tax rate 25.70% - 26.80% 26.25%
Cost of debt 8.10% - 8.80% 8.45%
WACC 13.8% - 16.8% 15.3%
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 0.93 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.60% 17.70%
Tax rate 25.70% 26.80%
Debt/Equity ratio 0.09 0.09
Cost of debt 8.10% 8.80%
After-tax WACC 13.8% 16.8%
Selected WACC 15.3%

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 (16.15%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.93) + 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.