6176.T WACC - Weighted Average Cost of Capital
The WACC of Brangista Inc (6176.T) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.7% - 8.6% | 7.15% |
| Tax rate | 21.1% - 32.1% | 26.6% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 5.6% - 8.3% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.71 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.7% | 8.6% |
| Tax rate | 21.1% | 32.1% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 5.6% | 8.3% |
| Selected WACC | 7.0% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 6176.T | Brangista Inc | 0.05 | 0.94 | 0.91 |
| 2164.T | Chiikishinbunsha Co Ltd | 0.23 | 0.68 | 0.58 |
| 2341.T | Arbeit-Times Co Ltd | 0 | 0.4 | 0.4 |
| 343.HK | Culturecom Holdings Ltd | 0.02 | 0.78 | 0.77 |
| 3560.T | Hobonichi Co Ltd | 0 | 0.03 | 0.03 |
| 7357.T | Geocode Co Ltd | 0.08 | 0.83 | 0.79 |
| 9467.T | AlphaPolis Co Ltd | 0 | 0.84 | 0.84 |
| 9476.T | Chuokeizai Sha Holdings Inc | 0.18 | 0.32 | 0.29 |
| 9478.T | SE Holdings and Incubations Co Ltd | 0.62 | 0.7 | 0.49 |
| MPSLTD.NS | MPS Ltd | 0.01 | 1.56 | 1.55 |
| Low | High | |
| Unlevered beta | 0.55 | 0.78 |
| Relevered beta | 0.57 | 0.81 |
| Adjusted relevered beta | 0.71 | 0.87 |
6176.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 6176.T:
cost_of_equity (7.15%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.71) + 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.