MPHASIS.NS WACC - Weighted Average Cost of Capital

The WACC of Mphasis Ltd (MPHASIS.NS) is 12.9%.

The Cost of Equity of Mphasis Ltd (MPHASIS.NS) is 13.25%.

The Cost of Debt of Mphasis Ltd (MPHASIS.NS) is 8.70%.

	Range	Selected
Cost of equity	12.10% - 14.40%	13.25%
Tax rate	24.80% - 25.00%	24.90%
Cost of debt	7.50% - 9.90%	8.70%
WACC	11.8% - 14.1%	12.9%

WACC

MPHASIS.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.63	0.71

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.10%	14.40%

Tax rate	24.80%	25.00%
Debt/Equity ratio	0.05	0.05
Cost of debt	7.50%	9.90%

After-tax WACC	11.8%	14.1%


Selected WACC	12.9%

MPHASIS.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 MPHASIS.NS:

cost_of_equity (13.25%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.63) + 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.