MANINFRA.NS WACC - Weighted Average Cost of Capital

The WACC of Man Infraconstruction Ltd (MANINFRA.NS) is 14.7%.

The Cost of Equity of Man Infraconstruction Ltd (MANINFRA.NS) is 14.85%.

The Cost of Debt of Man Infraconstruction Ltd (MANINFRA.NS) is 10.30%.

	Range	Selected
Cost of equity	13.00% - 16.70%	14.85%
Tax rate	25.80% - 32.10%	28.95%
Cost of debt	7.50% - 13.10%	10.30%
WACC	12.8% - 16.5%	14.7%

WACC

MANINFRA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.73	0.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.00%	16.70%

Tax rate	25.80%	32.10%
Debt/Equity ratio	0.02	0.02
Cost of debt	7.50%	13.10%

After-tax WACC	12.8%	16.5%


Selected WACC	14.7%

MANINFRA.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 MANINFRA.NS:

cost_of_equity (14.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.73) + 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.