Hello sir, will you please provide me detail for weighted average cost of capital of ONGC?

The ONGC is provides its weighted average cost of capital. the ONGC operations by using DCF, assuming a WACC of 14% and a terminal growth of 5%; for subsidiary ONGC Videsh (OVL), ONGC have applied the EV/BOE multiple of USD 13.5/bbl.

ONGC Domestic 36 2,258 264 DCF Based, WACC of 11.5%

SOTP Valuation Fair Value Valuation method used:

EV of ONGC + OVL (`mn) 2,367,505.4 DCF
EV of MRPL (`mn) 187,888.7 EV/EBITDA
Investment in IOCL (`mn) 60,806.0 20% discount to market price
Investment in GAIL (`mn) 22,700.1 20% discount to market price
Investment in PLNG (`mn) 7,747.5 20% discount to market price
Other investments (`mn) 4,629.3 At book value
Consolidated EV (`mn) 2,651,277.0
Net Debt (`mn) (151,842.7)
Value of Equity (`mn) 2,803,119.7
FY12E Target price (`/ share) 327.6

Stock Info:

Bloomberg ONGC IN
Equity Shares (m) 8,556
52-Week Range (INR) 353/234
1, 6, 12 Rel. Per (%) 9/1/-1
M.Cap. (INR b) 2,695
M.Cap. (USD b) 44