The WACC of Refinverse Inc (6531.T) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.30% | 6.80% |
| Tax rate | 29.30% - 31.90% | 30.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 6.9% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 0.8% | 1.2% |
| Equity market risk premium | 5.4% | 6.4% |
| Adjusted beta | 0.74 | 0.94 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 8.30% |
| Tax rate | 29.30% | 31.90% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 6.9% |
| Selected WACC | 5.7% | |
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 6531.T:
cost_of_equity (6.80%) = risk_free_rate (1.00%) + equity_risk_premium (5.90%) * adjusted_beta (0.74) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.