The WACC of Wanbury Ltd (WANBURY.NS) is 17.8%.
| Range | Selected | |
| Cost of equity | 15.00% - 20.50% | 17.75% |
| Tax rate | 0.60% - 0.80% | 0.70% |
| Cost of debt | 15.40% - 22.10% | 18.75% |
| WACC | 15.0% - 20.6% | 17.8% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.98 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.00% | 20.50% |
| Tax rate | 0.60% | 0.80% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 15.40% | 22.10% |
| After-tax WACC | 15.0% | 20.6% |
| Selected WACC | 17.8% | |
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 WANBURY.NS:
cost_of_equity (17.75%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.98) + 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.