METROPOLIS.NS WACC - Weighted Average Cost of Capital

The WACC of Metropolis Healthcare Ltd (METROPOLIS.NS) is 12.2%.

The Cost of Equity of Metropolis Healthcare Ltd (METROPOLIS.NS) is 12.65%.

The Cost of Debt of Metropolis Healthcare Ltd (METROPOLIS.NS) is 8.95%.

	Range	Selected
Cost of equity	11.60% - 13.70%	12.65%
Tax rate	24.50% - 25.60%	25.05%
Cost of debt	7.50% - 10.40%	8.95%
WACC	11.1% - 13.2%	12.2%

WACC

METROPOLIS.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.58	0.63

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.60%	13.70%

Tax rate	24.50%	25.60%
Debt/Equity ratio	0.09	0.09
Cost of debt	7.50%	10.40%

After-tax WACC	11.1%	13.2%


Selected WACC	12.2%

METROPOLIS.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 METROPOLIS.NS:

cost_of_equity (12.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.58) + 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.