3182.T WACC - Weighted Average Cost of Capital

The WACC of Oisix Ra Daichi Inc (3182.T) is 5.0%.

The Cost of Equity of Oisix Ra Daichi Inc (3182.T) is 6.85%.

The Cost of Debt of Oisix Ra Daichi Inc (3182.T) is 5.35%.

	Range	Selected
Cost of equity	5.40% - 8.30%	6.85%
Tax rate	42.10% - 44.60%	43.35%
Cost of debt	4.00% - 6.70%	5.35%
WACC	3.9% - 6.2%	5.0%

WACC

3182.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.65	0.83

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.40%	8.30%

Tax rate	42.10%	44.60%
Debt/Equity ratio	0.87	0.87
Cost of debt	4.00%	6.70%

After-tax WACC	3.9%	6.2%


Selected WACC	5.0%

3182.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 3182.T:

cost_of_equity (6.85%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.65) + 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.