TVSSRICHAK.NS WACC - Weighted Average Cost of Capital

The WACC of TVS Srichakra Ltd (TVSSRICHAK.NS) is 13.8%.

The Cost of Equity of TVS Srichakra Ltd (TVSSRICHAK.NS) is 16.00%.

The Cost of Debt of TVS Srichakra Ltd (TVSSRICHAK.NS) is 9.55%.

	Range	Selected
Cost of equity	14.60% - 17.40%	16.00%
Tax rate	25.50% - 26.40%	25.95%
Cost of debt	8.60% - 10.50%	9.55%
WACC	12.6% - 15.0%	13.8%

WACC

TVSSRICHAK.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	1.02

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.60%	17.40%

Tax rate	25.50%	26.40%
Debt/Equity ratio	0.32	0.32
Cost of debt	8.60%	10.50%

After-tax WACC	12.6%	15.0%


Selected WACC	13.8%

TVSSRICHAK.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 TVSSRICHAK.NS:

cost_of_equity (16.00%) = 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.