Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • MRO-TEK.NS
    MRO-TEK Reality Ltd
    Price:  
    61.54 
    INR
    Volume:  
    41,412
    India | Communications Equipment
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Earnings Power Value
    Dividend Discount Model
    WACC
    Similar Stocks to MRO-TEK.NS
    TEJASNET.NS
    Tejas Networks Ltd
    ASTRAMICRO.NS
    Astra Micro Wave Products Ltd
    532406.BO
    Avantel Ltd
    VINDHYATEL.NS
    Vindhya Telelinks Ltd
    523411.BO
    ADC India Communications Ltd
    BIRLACABLE.NS
    Birla Cable Ltd

    MRO-TEK.NS WACC - Weighted Average Cost of Capital

    The WACC of MRO-TEK Reality Ltd (MRO-TEK.NS) is 13.3%.

    The Cost of Equity of MRO-TEK Reality Ltd (MRO-TEK.NS) is 15.85%.
    The Cost of Debt of MRO-TEK Reality Ltd (MRO-TEK.NS) is 11.3%.

    RangeSelected
    Cost of equity14.0% - 17.7%15.85%
    Tax rate3.7% - 5.4%4.55%
    Cost of debt10.5% - 12.1%11.3%
    WACC12.0% - 14.5%13.3%
    WACC

    MRO-TEK.NS WACC calculation

    CategoryLowHigh
    Long-term bond rate6.9%7.4%
    Equity market risk premium8.3%9.3%
    Adjusted beta0.861.06
    Additional risk adjustments0.0%0.5%
    Cost of equity14.0%17.7%
    Tax rate3.7%5.4%
    Debt/Equity ratio
    		1.021.02
    Cost of debt10.5%12.1%
    After-tax WACC12.0%14.5%
    Selected WACC13.3%

    MRO-TEK.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 MRO-TEK.NS:

    cost_of_equity (15.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.86) + 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.