The WACC of i3 Systems Inc (4495.T) is 7.2%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.20% | 10.85% |
| Tax rate | 26.70% - 29.00% | 27.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 7.9% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.32 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.20% |
| Tax rate | 26.70% | 29.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 7.9% |
| Selected WACC | 7.2% | |
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 4495.T:
cost_of_equity (10.85%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.32) + 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.