ONEPOINT.NS WACC - Weighted Average Cost of Capital

The WACC of One Point One Solutions Ltd (ONEPOINT.NS) is 13.7%.

The Cost of Equity of One Point One Solutions Ltd (ONEPOINT.NS) is 13.90%.

The Cost of Debt of One Point One Solutions Ltd (ONEPOINT.NS) is 10.30%.

	Range	Selected
Cost of equity	10.60% - 17.20%	13.90%
Tax rate	32.00% - 32.70%	32.35%
Cost of debt	7.50% - 13.10%	10.30%
WACC	10.4% - 16.9%	13.7%

WACC

ONEPOINT.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.45	1

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.60%	17.20%

Tax rate	32.00%	32.70%
Debt/Equity ratio	0.04	0.04
Cost of debt	7.50%	13.10%

After-tax WACC	10.4%	16.9%


Selected WACC	13.7%

ONEPOINT.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 ONEPOINT.NS:

cost_of_equity (13.90%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.45) + 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.