3600.T
Fujix Ltd
Price:  
1,536 
JPY
Volume:  
400
Japan | Textiles, Apparel & Luxury Goods

3600.T WACC - Weighted Average Cost of Capital

The WACC of Fujix Ltd (3600.T) is 5.2%.

The Cost of Equity of Fujix Ltd (3600.T) is 5.8%.
The Cost of Debt of Fujix Ltd (3600.T) is 5%.

RangeSelected
Cost of equity4.6% - 7.0%5.8%
Tax rate4.1% - 11.9%8%
Cost of debt5.0% - 5.0%5%
WACC4.7% - 5.7%5.2%
WACC

3600.T WACC calculation

CategoryLowHigh
Long-term bond rate1.4%1.9%
Equity market risk premium6.1%7.1%
Adjusted beta0.520.64
Additional risk adjustments0.0%0.5%
Cost of equity4.6%7.0%
Tax rate4.1%11.9%
Debt/Equity ratio
11
Cost of debt5.0%5.0%
After-tax WACC4.7%5.7%
Selected WACC5.2%

3600.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 3600.T:

cost_of_equity (5.80%) = 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.