4241.T WACC - Weighted Average Cost of Capital

The WACC of Atect Corp (4241.T) is 6.6%.

The Cost of Equity of Atect Corp (4241.T) is 7.95%.

The Cost of Debt of Atect Corp (4241.T) is 8.60%.

	Range	Selected
Cost of equity	6.80% - 9.10%	7.95%
Tax rate	31.90% - 33.10%	32.50%
Cost of debt	4.00% - 13.20%	8.60%
WACC	4.3% - 8.9%	6.6%

WACC

4241.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.88	0.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	9.10%

Tax rate	31.90%	33.10%
Debt/Equity ratio	1.5	1.5
Cost of debt	4.00%	13.20%

After-tax WACC	4.3%	8.9%


Selected WACC	6.6%

4241.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 4241.T:

cost_of_equity (7.95%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.88) + 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.