2685.T WACC - Weighted Average Cost of Capital

The WACC of Adastria Co Ltd (2685.T) is 5.3%.

The Cost of Equity of Adastria Co Ltd (2685.T) is 5.50%.

The Cost of Debt of Adastria Co Ltd (2685.T) is 4.25%.

	Range	Selected
Cost of equity	4.60% - 6.40%	5.50%
Tax rate	34.00% - 36.40%	35.20%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.5% - 6.2%	5.3%

WACC

2685.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.52	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.60%	6.40%

Tax rate	34.00%	36.40%
Debt/Equity ratio	0.06	0.06
Cost of debt	4.00%	4.50%

After-tax WACC	4.5%	6.2%


Selected WACC	5.3%

2685.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 2685.T:

cost_of_equity (5.50%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.52) + 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.