MANGALAM.NS
Mangalam Drugs and Organics Ltd
Price:  
72.13 
INR
Volume:  
13,212.00
India | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MANGALAM.NS WACC - Weighted Average Cost of Capital

The WACC of Mangalam Drugs and Organics Ltd (MANGALAM.NS) is 18.2%.

The Cost of Equity of Mangalam Drugs and Organics Ltd (MANGALAM.NS) is 23.80%.
The Cost of Debt of Mangalam Drugs and Organics Ltd (MANGALAM.NS) is 17.25%.

Range Selected
Cost of equity 20.30% - 27.30% 23.80%
Tax rate 29.20% - 30.30% 29.75%
Cost of debt 15.90% - 18.60% 17.25%
WACC 16.0% - 20.4% 18.2%
WACC

MANGALAM.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 1.62 2.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 20.30% 27.30%
Tax rate 29.20% 30.30%
Debt/Equity ratio 0.93 0.93
Cost of debt 15.90% 18.60%
After-tax WACC 16.0% 20.4%
Selected WACC 18.2%

MANGALAM.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 MANGALAM.NS:

cost_of_equity (23.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.62) + 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.