6855.T WACC - Weighted Average Cost of Capital

The WACC of Japan Electronic Materials Corp (6855.T) is 9.6%.

The Cost of Equity of Japan Electronic Materials Corp (6855.T) is 10.90%.

The Cost of Debt of Japan Electronic Materials Corp (6855.T) is 4.25%.

	Range	Selected
Cost of equity	9.20% - 12.60%	10.90%
Tax rate	25.00% - 25.30%	25.15%
Cost of debt	4.00% - 4.50%	4.25%
WACC	8.1% - 11.1%	9.6%

WACC

6855.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.27	1.44

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.20%	12.60%

Tax rate	25.00%	25.30%
Debt/Equity ratio	0.2	0.2
Cost of debt	4.00%	4.50%

After-tax WACC	8.1%	11.1%


Selected WACC	9.6%

6855.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 6855.T:

cost_of_equity (10.90%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.27) + 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.