6547.T WACC - Weighted Average Cost of Capital

The WACC of Greens Co Ltd (6547.T) is 6.9%.

The Cost of Equity of Greens Co Ltd (6547.T) is 7.95%.

The Cost of Debt of Greens Co Ltd (6547.T) is 4.25%.

	Range	Selected
Cost of equity	6.70% - 9.20%	7.95%
Tax rate	2.90% - 4.30%	3.60%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.9% - 7.9%	6.9%

WACC

6547.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.87	0.96

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.70%	9.20%

Tax rate	2.90%	4.30%
Debt/Equity ratio	0.39	0.39
Cost of debt	4.00%	4.50%

After-tax WACC	5.9%	7.9%


Selected WACC	6.9%

6547.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 6547.T:

cost_of_equity (7.95%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.87) + 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.