6376.T WACC - Weighted Average Cost of Capital

The WACC of Nikkiso Co Ltd (6376.T) is 6.2%.

The Cost of Equity of Nikkiso Co Ltd (6376.T) is 10.55%.

The Cost of Debt of Nikkiso Co Ltd (6376.T) is 4.25%.

	Range	Selected
Cost of equity	8.80% - 12.30%	10.55%
Tax rate	24.00% - 38.40%	31.20%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.5% - 6.9%	6.2%

WACC

6376.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.2	1.39

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.80%	12.30%

Tax rate	24.00%	38.40%
Debt/Equity ratio	1.31	1.31
Cost of debt	4.00%	4.50%

After-tax WACC	5.5%	6.9%


Selected WACC	6.2%

6376.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 6376.T:

cost_of_equity (10.55%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.2) + 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.