AURIONPRO.NS WACC - Weighted Average Cost of Capital

The WACC of Aurionpro Solutions Ltd (AURIONPRO.NS) is 13.5%.

The Cost of Equity of Aurionpro Solutions Ltd (AURIONPRO.NS) is 13.55%.

The Cost of Debt of Aurionpro Solutions Ltd (AURIONPRO.NS) is 8.60%.

	Range	Selected
Cost of equity	12.30% - 14.80%	13.55%
Tax rate	12.00% - 15.90%	13.95%
Cost of debt	7.50% - 9.70%	8.60%
WACC	12.3% - 14.8%	13.5%

WACC

AURIONPRO.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.66	0.75

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.30%	14.80%

Tax rate	12.00%	15.90%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.50%	9.70%

After-tax WACC	12.3%	14.8%


Selected WACC	13.5%

AURIONPRO.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 AURIONPRO.NS:

cost_of_equity (13.55%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.66) + 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.