MANGCHEFER.NS WACC - Weighted Average Cost of Capital

The WACC of Mangalore Chemicals and Fertilisers Ltd (MANGCHEFER.NS) is 14.8%.

The Cost of Equity of Mangalore Chemicals and Fertilisers Ltd (MANGCHEFER.NS) is 16.70%.

The Cost of Debt of Mangalore Chemicals and Fertilisers Ltd (MANGCHEFER.NS) is 7.90%.

	Range	Selected
Cost of equity	15.40% - 18.00%	16.70%
Tax rate	32.90% - 35.10%	34.00%
Cost of debt	7.20% - 8.60%	7.90%
WACC	13.6% - 15.9%	14.8%

WACC

MANGCHEFER.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.03	1.09

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.40%	18.00%

Tax rate	32.90%	35.10%
Debt/Equity ratio	0.2	0.2
Cost of debt	7.20%	8.60%

After-tax WACC	13.6%	15.9%


Selected WACC	14.8%

MANGCHEFER.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 MANGCHEFER.NS:

cost_of_equity (16.70%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.03) + 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.