2268.T WACC - Weighted Average Cost of Capital

The WACC of B-R 31 Ice Cream Co Ltd (2268.T) is 5.6%.

The Cost of Equity of B-R 31 Ice Cream Co Ltd (2268.T) is 5.75%.

The Cost of Debt of B-R 31 Ice Cream Co Ltd (2268.T) is 4.25%.

	Range	Selected
Cost of equity	4.70% - 6.80%	5.75%
Tax rate	33.90% - 35.00%	34.45%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.6% - 6.6%	5.6%

WACC

2268.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.47	0.55

Additional risk adjustments	0.5%	1.0%
Cost of equity	4.70%	6.80%

Tax rate	33.90%	35.00%
Debt/Equity ratio	0.06	0.06
Cost of debt	4.00%	4.50%

After-tax WACC	4.6%	6.6%


Selected WACC	5.6%

2268.T'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 2268.T:

cost_of_equity (5.75%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.47) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.