The WACC of Human Associates Holdings Inc (6575.T) is 8.9%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.90% | 7.70% |
| Tax rate | 30.60% - 30.70% | 30.65% |
| Cost of debt | 4.00% - 38.80% | 21.40% |
| WACC | 5.9% - 11.9% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 0.8% | 1.2% |
| Equity market risk premium | 5.4% | 6.4% |
| Adjusted beta | 1.05 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.90% |
| Tax rate | 30.60% | 30.70% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.00% | 38.80% |
| After-tax WACC | 5.9% | 11.9% |
| Selected WACC | 8.9% | |
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 6575.T:
cost_of_equity (7.70%) = risk_free_rate (1.00%) + equity_risk_premium (5.90%) * adjusted_beta (1.05) + 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.