The WACC of Oriental Rail Infrastructure Ltd (531859.BO) is 15.7%.
| Range | Selected | |
| Cost of equity | 17.00% - 19.40% | 18.20% |
| Tax rate | 24.60% - 25.30% | 24.95% |
| Cost of debt | 8.20% - 10.00% | 9.10% |
| WACC | 14.6% - 16.9% | 15.7% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.21 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.00% | 19.40% |
| Tax rate | 24.60% | 25.30% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 8.20% | 10.00% |
| After-tax WACC | 14.6% | 16.9% |
| Selected WACC | 15.7% | |
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 531859.BO:
cost_of_equity (18.20%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.21) + 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.