MANAKSIA.NS WACC - Weighted Average Cost of Capital

The WACC of Manaksia Ltd (MANAKSIA.NS) is 14.9%.

The Cost of Equity of Manaksia Ltd (MANAKSIA.NS) is 15.40%.

The Cost of Debt of Manaksia Ltd (MANAKSIA.NS) is 12.40%.

	Range	Selected
Cost of equity	14.20% - 16.60%	15.40%
Tax rate	29.60% - 32.00%	30.80%
Cost of debt	7.60% - 17.20%	12.40%
WACC	13.6% - 16.2%	14.9%

WACC

MANAKSIA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.89	0.94

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.20%	16.60%

Tax rate	29.60%	32.00%
Debt/Equity ratio	0.08	0.08
Cost of debt	7.60%	17.20%

After-tax WACC	13.6%	16.2%


Selected WACC	14.9%

MANAKSIA.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 MANAKSIA.NS:

cost_of_equity (15.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.89) + 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.