The WACC of Natty Swanky Co Ltd (7674.T) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.50% | 6.30% |
| Tax rate | 28.30% - 31.10% | 29.70% |
| Cost of debt | 4.00% - 9.90% | 6.95% |
| WACC | 4.9% - 7.4% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.36 | 0.51 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.10% | 7.50% |
| Tax rate | 28.30% | 31.10% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 9.90% |
| After-tax WACC | 4.9% | 7.4% |
| Selected WACC | 6.2% | |
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 7674.T:
cost_of_equity (6.30%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.36) + risk_adjustments (1.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.