6379.T WACC - Weighted Average Cost of Capital

The WACC of Raiznext Corp (6379.T) is 6.6%.

The Cost of Equity of Raiznext Corp (6379.T) is 6.55%.

The Cost of Debt of Raiznext Corp (6379.T) is 16.80%.

	Range	Selected
Cost of equity	5.50% - 7.60%	6.55%
Tax rate	30.30% - 30.60%	30.45%
Cost of debt	4.00% - 29.60%	16.80%
WACC	5.5% - 7.6%	6.6%

WACC

6379.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.67	0.74

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.50%	7.60%

Tax rate	30.30%	30.60%
Debt/Equity ratio	0	0
Cost of debt	4.00%	29.60%

After-tax WACC	5.5%	7.6%


Selected WACC	6.6%

6379.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 6379.T:

cost_of_equity (6.55%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.67) + 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.