ONMOBILE.NS WACC - Weighted Average Cost of Capital

The WACC of Onmobile Global Ltd (ONMOBILE.NS) is 13.8%.

The Cost of Equity of Onmobile Global Ltd (ONMOBILE.NS) is 13.85%.

The Cost of Debt of Onmobile Global Ltd (ONMOBILE.NS) is 15.25%.

	Range	Selected
Cost of equity	12.00% - 15.70%	13.85%
Tax rate	25.20% - 30.90%	28.05%
Cost of debt	7.00% - 23.50%	15.25%
WACC	11.8% - 15.7%	13.8%

WACC

ONMOBILE.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.61	0.84

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.00%	15.70%

Tax rate	25.20%	30.90%
Debt/Equity ratio	0.03	0.03
Cost of debt	7.00%	23.50%

After-tax WACC	11.8%	15.7%


Selected WACC	13.8%

ONMOBILE.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 ONMOBILE.NS:

cost_of_equity (13.85%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.61) + 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.