4705.T WACC - Weighted Average Cost of Capital

The WACC of Clip Corp (4705.T) is 5.2%.

The Cost of Equity of Clip Corp (4705.T) is 5.35%.

The Cost of Debt of Clip Corp (4705.T) is 5.50%.

	Range	Selected
Cost of equity	4.50% - 6.20%	5.35%
Tax rate	39.20% - 40.80%	40.00%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.4% - 6.1%	5.2%

WACC

4705.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.51	0.53

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.50%	6.20%

Tax rate	39.20%	40.80%
Debt/Equity ratio	0.05	0.05
Cost of debt	4.00%	7.00%

After-tax WACC	4.4%	6.1%


Selected WACC	5.2%

4705.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 4705.T:

cost_of_equity (5.35%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.51) + 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.