OAL.NS WACC - Weighted Average Cost of Capital

The WACC of Oriental Aromatics Ltd (OAL.NS) is 14.0%.

The Cost of Equity of Oriental Aromatics Ltd (OAL.NS) is 16.90%.

The Cost of Debt of Oriental Aromatics Ltd (OAL.NS) is 7.50%.

	Range	Selected
Cost of equity	15.20% - 18.60%	16.90%
Tax rate	28.10% - 28.80%	28.45%
Cost of debt	7.00% - 8.00%	7.50%
WACC	12.6% - 15.4%	14.0%

WACC

OAL.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1	1.16

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.20%	18.60%

Tax rate	28.10%	28.80%
Debt/Equity ratio	0.34	0.34
Cost of debt	7.00%	8.00%

After-tax WACC	12.6%	15.4%


Selected WACC	14.0%

OAL.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 OAL.NS:

cost_of_equity (16.90%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1) + 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.