5210.T WACC - Weighted Average Cost of Capital

The WACC of Nihon Yamamura Glass Co Ltd (5210.T) is 7.2%.

The Cost of Equity of Nihon Yamamura Glass Co Ltd (5210.T) is 10.35%.

The Cost of Debt of Nihon Yamamura Glass Co Ltd (5210.T) is 4.25%.

	Range	Selected
Cost of equity	8.10% - 12.60%	10.35%
Tax rate	12.40% - 16.90%	14.65%
Cost of debt	4.00% - 4.50%	4.25%
WACC	6.0% - 8.4%	7.2%

WACC

5210.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.1	1.43

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.10%	12.60%

Tax rate	12.40%	16.90%
Debt/Equity ratio	0.89	0.89
Cost of debt	4.00%	4.50%

After-tax WACC	6.0%	8.4%


Selected WACC	7.2%

5210.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 5210.T:

cost_of_equity (10.35%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.1) + 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.