ORBTEXP.NS WACC - Weighted Average Cost of Capital

The WACC of Orbit Exports Ltd (ORBTEXP.NS) is 15.1%.

The Cost of Equity of Orbit Exports Ltd (ORBTEXP.NS) is 15.35%.

The Cost of Debt of Orbit Exports Ltd (ORBTEXP.NS) is 7.00%.

	Range	Selected
Cost of equity	13.90% - 16.80%	15.35%
Tax rate	22.00% - 22.60%	22.30%
Cost of debt	6.50% - 7.50%	7.00%
WACC	13.7% - 16.5%	15.1%

WACC

ORBTEXP.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	0.85	0.96

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.90%	16.80%

Tax rate	22.00%	22.60%
Debt/Equity ratio	0.03	0.03
Cost of debt	6.50%	7.50%

After-tax WACC	13.7%	16.5%


Selected WACC	15.1%

ORBTEXP.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 ORBTEXP.NS:

cost_of_equity (15.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.85) + 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.