The WACC of KeyHolder Inc (4712.T) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.20% - 6.90% | 5.55% |
| Tax rate | 12.00% - 14.00% | 13.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 5.3% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.45 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 6.90% |
| Tax rate | 12.00% | 14.00% |
| Debt/Equity ratio | 1.53 | 1.53 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 5.3% |
| Selected WACC | 4.8% | |
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 4712.T:
cost_of_equity (5.55%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.45) + 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.