OPTIEMUS.NS WACC - Weighted Average Cost of Capital

The WACC of Optiemus Infracom Ltd (OPTIEMUS.NS) is 12.4%.

The Cost of Equity of Optiemus Infracom Ltd (OPTIEMUS.NS) is 12.65%.

The Cost of Debt of Optiemus Infracom Ltd (OPTIEMUS.NS) is 10.20%.

	Range	Selected
Cost of equity	10.70% - 14.60%	12.65%
Tax rate	23.70% - 26.10%	24.90%
Cost of debt	8.10% - 12.30%	10.20%
WACC	10.4% - 14.3%	12.4%

WACC

OPTIEMUS.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.46	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.70%	14.60%

Tax rate	23.70%	26.10%
Debt/Equity ratio	0.06	0.06
Cost of debt	8.10%	12.30%

After-tax WACC	10.4%	14.3%


Selected WACC	12.4%

OPTIEMUS.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 OPTIEMUS.NS:

cost_of_equity (12.65%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.46) + 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.