RPPL.NS WACC - Weighted Average Cost of Capital

The WACC of Rajshree Polypack Ltd (RPPL.NS) is 10.9%.

The Cost of Equity of Rajshree Polypack Ltd (RPPL.NS) is 15.25%.

The Cost of Debt of Rajshree Polypack Ltd (RPPL.NS) is 8.85%.

	Range	Selected
Cost of equity	12.90% - 17.60%	15.25%
Tax rate	26.50% - 27.20%	26.85%
Cost of debt	7.00% - 10.70%	8.85%
WACC	9.1% - 12.8%	10.9%

WACC

RPPL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.73	1.04

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.90%	17.60%

Tax rate	26.50%	27.20%
Debt/Equity ratio	0.96	0.96
Cost of debt	7.00%	10.70%

After-tax WACC	9.1%	12.8%


Selected WACC	10.9%

RPPL.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 RPPL.NS:

cost_of_equity (15.25%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.73) + 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.