3850.T WACC - Weighted Average Cost of Capital

The WACC of NTT Data Intramart Corp (3850.T) is 7.8%.

The Cost of Equity of NTT Data Intramart Corp (3850.T) is 7.80%.

The Cost of Debt of NTT Data Intramart Corp (3850.T) is 4.25%.

	Range	Selected
Cost of equity	6.50% - 9.10%	7.80%
Tax rate	29.00% - 31.00%	30.00%
Cost of debt	4.00% - 4.50%	4.25%
WACC	6.5% - 9.1%	7.8%

WACC

3850.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.84	0.94

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.50%	9.10%

Tax rate	29.00%	31.00%
Debt/Equity ratio	0	0
Cost of debt	4.00%	4.50%

After-tax WACC	6.5%	9.1%


Selected WACC	7.8%

3850.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 3850.T:

cost_of_equity (7.80%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.84) + 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.