The WACC of Praxis Home Retail Ltd (PRAXIS.NS) is 7.8%.
| Range | Selected | |
| Cost of equity | 10.50% - 16.10% | 13.30% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 7.00% - 7.10% | 7.05% |
| WACC | 6.9% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.44 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 16.10% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 1.87 | 1.87 |
| Cost of debt | 7.00% | 7.10% |
| After-tax WACC | 6.9% | 8.8% |
| Selected WACC | 7.8% | |
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 PRAXIS.NS:
cost_of_equity (13.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.44) + 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.