MSPL.NS WACC - Weighted Average Cost of Capital

The WACC of MSP Steel & Power Ltd (MSPL.NS) is 17.4%.

The Cost of Equity of MSP Steel & Power Ltd (MSPL.NS) is 18.60%.

The Cost of Debt of MSP Steel & Power Ltd (MSPL.NS) is 12.75%.

	Range	Selected
Cost of equity	17.00% - 20.20%	18.60%
Tax rate	24.00% - 35.30%	29.65%
Cost of debt	6.90% - 18.60%	12.75%
WACC	15.5% - 19.2%	17.4%

WACC

MSPL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.22	1.32

Additional risk adjustments	0.0%	0.5%
Cost of equity	17.00%	20.20%

Tax rate	24.00%	35.30%
Debt/Equity ratio	0.14	0.14
Cost of debt	6.90%	18.60%

After-tax WACC	15.5%	19.2%


Selected WACC	17.4%

MSPL.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 MSPL.NS:

cost_of_equity (18.60%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.22) + 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.