6136.T
OSG Corp
Price:  
1,850.5 
JPY
Volume:  
714,700
Japan | Machinery

6136.T WACC - Weighted Average Cost of Capital

The WACC of OSG Corp (6136.T) is 7.4%.

The Cost of Equity of OSG Corp (6136.T) is 8.6%.
The Cost of Debt of OSG Corp (6136.T) is 4.25%.

RangeSelected
Cost of equity7.4% - 9.8%8.6%
Tax rate29.0% - 29.9%29.45%
Cost of debt4.0% - 4.5%4.25%
WACC6.5% - 8.4%7.4%
WACC

6136.T WACC calculation

CategoryLowHigh
Long-term bond rate1.4%1.9%
Equity market risk premium6.1%7.1%
Adjusted beta0.981.04
Additional risk adjustments0.0%0.5%
Cost of equity7.4%9.8%
Tax rate29.0%29.9%
Debt/Equity ratio
0.260.26
Cost of debt4.0%4.5%
After-tax WACC6.5%8.4%
Selected WACC7.4%

6136.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 6136.T:

cost_of_equity (8.60%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.98) + 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.