Skip to content

OSI Systems Inc (OSIS) — WACC Analysis

WACC Breakdown

OSI Systems Inc (OSIS) has a weighted average cost of capital (WACC) of 7.5%. The cost of equity is 9.2%, derived from a beta of 1.00 and a risk-free rate of 5.0%. The after-tax cost of debt is 2.1%. The capital structure is 76.1% equity and 23.9% debt.

Interpretation

A WACC of 7.5% suggests that the market views OSI Systems Inc as relatively low-risk, with a lower cost of financing.

Investors can compare OSIS's WACC of 7.5% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

OSIS WACC: 7.49% for OSI Systems Inc

Current inputs imply a 9.19% cost of equity and a 2.62% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

OSI Systems Inc Common Stock (OSIS) WACC Results
Weighted Average Cost of Capital
7.49%
Cost of Equity
9.19%
Risk-Free Rate4.96%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
2.07%
Pre-Tax Cost of Debt2.62%
Tax Rate21.00%
Tax Shield0.55%
Capital Structure
Equity: 76.10%($3187.60M)
Debt: 23.90%($1001.05M)
Equity Component
6.99%
76.10% × 9.19%
Debt Component
0.49%
23.90% × 2.07%

OSI Systems Inc (OSIS) WACC in context

OSI Systems Inc (OSIS) currently screens with an estimated WACC of 7.49%. That blends a 9.19% cost of equity, a 2.62% pre-tax cost of debt, and a 76.10% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What OSIS WACC implies

A 7.49% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates OSIS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 76.10% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.