The WACC of NEC Capital Solutions Ltd (8793.T) is 6.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 25.50% | 16.75% |
| Tax rate | 24.00% - 28.10% | 26.05% |
| Cost of debt | 4.00% - 9.90% | 6.95% |
| WACC | 3.5% - 8.7% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.08 | 3.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 25.50% |
| Tax rate | 24.00% | 28.10% |
| Debt/Equity ratio | 10.59 | 10.59 |
| Cost of debt | 4.00% | 9.90% |
| After-tax WACC | 3.5% | 8.7% |
| Selected WACC | 6.1% | |
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 8793.T:
cost_of_equity (16.75%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.08) + 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.