3423.T WACC - Weighted Average Cost of Capital

The WACC of S E Corp (3423.T) is 6.3%.

The Cost of Equity of S E Corp (3423.T) is 8.90%.

The Cost of Debt of S E Corp (3423.T) is 4.25%.

	Range	Selected
Cost of equity	7.40% - 10.40%	8.90%
Tax rate	34.80% - 36.60%	35.70%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.4% - 7.2%	6.3%

WACC

3423.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.97	1.12

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.40%	10.40%

Tax rate	34.80%	36.60%
Debt/Equity ratio	0.73	0.73
Cost of debt	4.00%	4.50%

After-tax WACC	5.4%	7.2%


Selected WACC	6.3%

3423.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 3423.T:

cost_of_equity (8.90%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.97) + 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.