3166.T WACC - Weighted Average Cost of Capital

The WACC of Ochi Holdings Co Ltd (3166.T) is 7.3%.

The Cost of Equity of Ochi Holdings Co Ltd (3166.T) is 9.25%.

The Cost of Debt of Ochi Holdings Co Ltd (3166.T) is 4.25%.

	Range	Selected
Cost of equity	7.70% - 10.80%	9.25%
Tax rate	36.30% - 37.20%	36.75%
Cost of debt	4.00% - 4.50%	4.25%
WACC	6.1% - 8.4%	7.3%

WACC

3166.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.02	1.18

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	10.80%

Tax rate	36.30%	37.20%
Debt/Equity ratio	0.42	0.42
Cost of debt	4.00%	4.50%

After-tax WACC	6.1%	8.4%


Selected WACC	7.3%

3166.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 3166.T:

cost_of_equity (9.25%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.02) + 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.