WSTCSTPAPR.NS WACC - Weighted Average Cost of Capital

The WACC of West Coast Paper Mills Ltd (WSTCSTPAPR.NS) is 13.0%.

The Cost of Equity of West Coast Paper Mills Ltd (WSTCSTPAPR.NS) is 14.05%.

The Cost of Debt of West Coast Paper Mills Ltd (WSTCSTPAPR.NS) is 8.55%.

	Range	Selected
Cost of equity	12.70% - 15.40%	14.05%
Tax rate	25.00% - 25.80%	25.40%
Cost of debt	7.90% - 9.20%	8.55%
WACC	11.7% - 14.2%	13.0%

WACC

WSTCSTPAPR.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.7	0.81

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.70%	15.40%

Tax rate	25.00%	25.80%
Debt/Equity ratio	0.16	0.16
Cost of debt	7.90%	9.20%

After-tax WACC	11.7%	14.2%


Selected WACC	13.0%

WSTCSTPAPR.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 WSTCSTPAPR.NS:

cost_of_equity (14.05%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.7) + 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.