7069.T WACC - Weighted Average Cost of Capital
The WACC of CyberBuzz Inc (7069.T) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.6% - 7.8% | 6.7% |
| Tax rate | 19.7% - 32.3% | 26% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 4.9% - 6.4% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.68 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.6% | 7.8% |
| Tax rate | 19.7% | 32.3% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 4.9% | 6.4% |
| Selected WACC | 5.6% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 7069.T | CyberBuzz Inc | 0.41 | 0.14 | 0.11 |
| 2978.T | Tsukuruba Inc | 0.24 | 0.23 | 0.2 |
| 3645.T | Medical Net Inc | 0.29 | 0.61 | 0.5 |
| 3646.T | Ekitan & Co Ltd | 0.14 | 0.58 | 0.53 |
| 3690.T | YRGLM Inc | 0.25 | 0.44 | 0.37 |
| 3906.T | Albert Inc | 0 | 1.19 | 1.19 |
| 3970.T | Innovation Inc | 0.9 | 0.45 | 0.27 |
| 4387.T | ZUU Co Ltd | 0.08 | 0.51 | 0.49 |
| 6550.T | Fringe81 Co Ltd | 0.19 | 0.18 | 0.16 |
| 6573.T | Agile Media Network Inc | 0.06 | 0.72 | 0.69 |
| Low | High | |
| Unlevered beta | 0.33 | 0.49 |
| Relevered beta | 0.52 | 0.64 |
| Adjusted relevered beta | 0.68 | 0.76 |
7069.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 7069.T:
cost_of_equity (6.70%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.68) + 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.