8940.T WACC - Weighted Average Cost of Capital

The WACC of Intellex Co Ltd (8940.T) is 3.4%.

The Cost of Equity of Intellex Co Ltd (8940.T) is 5.75%.

The Cost of Debt of Intellex Co Ltd (8940.T) is 4.25%.

	Range	Selected
Cost of equity	4.70% - 6.80%	5.75%
Tax rate	34.60% - 38.50%	36.55%
Cost of debt	4.00% - 4.50%	4.25%
WACC	3.1% - 3.7%	3.4%

WACC

8940.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.53	0.61

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.70%	6.80%

Tax rate	34.60%	38.50%
Debt/Equity ratio	3.27	3.27
Cost of debt	4.00%	4.50%

After-tax WACC	3.1%	3.7%


Selected WACC	3.4%

8940.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 8940.T:

cost_of_equity (5.75%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.53) + 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.