MAANALU.NS
Maan Aluminium Ltd
Price:  
121.11 
INR
Volume:  
19,604.00
India | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAANALU.NS WACC - Weighted Average Cost of Capital

The WACC of Maan Aluminium Ltd (MAANALU.NS) is 14.6%.

The Cost of Equity of Maan Aluminium Ltd (MAANALU.NS) is 15.30%.
The Cost of Debt of Maan Aluminium Ltd (MAANALU.NS) is 7.70%.

Range Selected
Cost of equity 13.80% - 16.80% 15.30%
Tax rate 25.50% - 25.80% 25.65%
Cost of debt 7.60% - 7.80% 7.70%
WACC 13.2% - 15.9% 14.6%
WACC

MAANALU.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.83 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.80% 16.80%
Tax rate 25.50% 25.80%
Debt/Equity ratio 0.08 0.08
Cost of debt 7.60% 7.80%
After-tax WACC 13.2% 15.9%
Selected WACC 14.6%

MAANALU.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 MAANALU.NS:

cost_of_equity (15.30%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.83) + 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.