4524.T WACC - Weighted Average Cost of Capital

The WACC of Morishita Jintan Co Ltd (4524.T) is 5.5%.

The Cost of Equity of Morishita Jintan Co Ltd (4524.T) is 5.80%.

The Cost of Debt of Morishita Jintan Co Ltd (4524.T) is 4.25%.

	Range	Selected
Cost of equity	4.90% - 6.70%	5.80%
Tax rate	19.80% - 23.10%	21.45%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.7% - 6.3%	5.5%

WACC

4524.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.49	0.53

Additional risk adjustments	0.5%	1.0%
Cost of equity	4.90%	6.70%

Tax rate	19.80%	23.10%
Debt/Equity ratio	0.15	0.15
Cost of debt	4.00%	4.50%

After-tax WACC	4.7%	6.3%


Selected WACC	5.5%

4524.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 4524.T:

cost_of_equity (5.80%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.49) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.