MAHASTEEL.NS WACC - Weighted Average Cost of Capital

The WACC of Mahamaya Steel Industries Ltd (MAHASTEEL.NS) is 12.6%.

The Cost of Equity of Mahamaya Steel Industries Ltd (MAHASTEEL.NS) is 12.80%.

The Cost of Debt of Mahamaya Steel Industries Ltd (MAHASTEEL.NS) is 8.65%.

	Range	Selected
Cost of equity	11.00% - 14.60%	12.80%
Tax rate	24.90% - 25.80%	25.35%
Cost of debt	8.60% - 8.70%	8.65%
WACC	10.8% - 14.4%	12.6%

WACC

MAHASTEEL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.49	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.00%	14.60%

Tax rate	24.90%	25.80%
Debt/Equity ratio	0.03	0.03
Cost of debt	8.60%	8.70%

After-tax WACC	10.8%	14.4%


Selected WACC	12.6%

MAHASTEEL.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 MAHASTEEL.NS:

cost_of_equity (12.80%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.49) + 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.