The WACC of Unirita Inc (3800.T) is 7.3%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.60% | 9.90% |
| Tax rate | 33.10% - 34.30% | 33.70% |
| Cost of debt | 4.00% - 10.00% | 7.00% |
| WACC | 5.5% - 9.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.12 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.60% |
| Tax rate | 33.10% | 34.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 10.00% |
| After-tax WACC | 5.5% | 9.1% |
| Selected WACC | 7.3% | |
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 3800.T:
cost_of_equity (9.90%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.12) + 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.