MASFIN.NS WACC - Weighted Average Cost of Capital

The WACC of MAS Financial Services Ltd (MASFIN.NS) is 13.5%.

The Cost of Equity of MAS Financial Services Ltd (MASFIN.NS) is 14.40%.

The Cost of Debt of MAS Financial Services Ltd (MASFIN.NS) is 17.30%.

	Range	Selected
Cost of equity	12.70% - 16.10%	14.40%
Tax rate	25.20% - 25.40%	25.30%
Cost of debt	10.70% - 23.90%	17.30%
WACC	9.9% - 17.1%	13.5%

WACC

MASFIN.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.7	0.89

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.70%	16.10%

Tax rate	25.20%	25.40%
Debt/Equity ratio	1.42	1.42
Cost of debt	10.70%	23.90%

After-tax WACC	9.9%	17.1%


Selected WACC	13.5%

MASFIN.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 MASFIN.NS:

cost_of_equity (14.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.7) + 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.