NH.NS
Narayana Hrudayalaya Ltd
Price:  
1,759.80 
INR
Volume:  
258,783.00
India | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NH.NS WACC - Weighted Average Cost of Capital

The WACC of Narayana Hrudayalaya Ltd (NH.NS) is 12.1%.

The Cost of Equity of Narayana Hrudayalaya Ltd (NH.NS) is 12.35%.
The Cost of Debt of Narayana Hrudayalaya Ltd (NH.NS) is 6.80%.

Range Selected
Cost of equity 11.00% - 13.70% 12.35%
Tax rate 20.00% - 22.70% 21.35%
Cost of debt 5.80% - 7.80% 6.80%
WACC 10.7% - 13.4% 12.1%
WACC

NH.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.5 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.00% 13.70%
Tax rate 20.00% 22.70%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.80% 7.80%
After-tax WACC 10.7% 13.4%
Selected WACC 12.1%

NH.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 NH.NS:

cost_of_equity (12.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.5) + 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.