OIL.NS
Oil India Ltd
Price:  
430.15 
INR
Volume:  
2,023,901.00
India | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OIL.NS WACC - Weighted Average Cost of Capital

The WACC of Oil India Ltd (OIL.NS) is 14.2%.

The Cost of Equity of Oil India Ltd (OIL.NS) is 17.45%.
The Cost of Debt of Oil India Ltd (OIL.NS) is 6.00%.

Range Selected
Cost of equity 15.10% - 19.80% 17.45%
Tax rate 14.70% - 22.70% 18.70%
Cost of debt 4.40% - 7.60% 6.00%
WACC 12.2% - 16.2% 14.2%
WACC

OIL.NS WACC calculation

Category Low High
Long-term bond rate 6.9% 7.4%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.99 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.10% 19.80%
Tax rate 14.70% 22.70%
Debt/Equity ratio 0.35 0.35
Cost of debt 4.40% 7.60%
After-tax WACC 12.2% 16.2%
Selected WACC 14.2%

OIL.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 OIL.NS:

cost_of_equity (17.45%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.99) + 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.