6191.T
AirTrip Corp
Price:  
909.00 
JPY
Volume:  
76,400.00
Japan | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

6191.T WACC - Weighted Average Cost of Capital

The WACC of AirTrip Corp (6191.T) is 7.5%.

The Cost of Equity of AirTrip Corp (6191.T) is 8.30%.
The Cost of Debt of AirTrip Corp (6191.T) is 4.25%.

Range Selected
Cost of equity 6.90% - 9.70% 8.30%
Tax rate 13.20% - 18.40% 15.80%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.3% - 8.7% 7.5%
WACC

6191.T WACC calculation

Category Low High
Long-term bond rate 1.4% 1.9%
Equity market risk premium 6.1% 7.1%
Adjusted beta 0.9 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.70%
Tax rate 13.20% 18.40%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.00% 4.50%
After-tax WACC 6.3% 8.7%
Selected WACC 7.5%

6191.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 6191.T:

cost_of_equity (8.30%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.9) + 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.