9021.T WACC - Weighted Average Cost of Capital

The WACC of West Japan Railway Co (9021.T) is 4.3%.

The Cost of Equity of West Japan Railway Co (9021.T) is 5.50%.

The Cost of Debt of West Japan Railway Co (9021.T) is 4.25%.

	Range	Selected
Cost of equity	4.60% - 6.40%	5.50%
Tax rate	22.70% - 28.00%	25.35%
Cost of debt	4.00% - 4.50%	4.25%
WACC	3.8% - 4.8%	4.3%

WACC

9021.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	0.57

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.60%	6.40%

Tax rate	22.70%	28.00%
Debt/Equity ratio	1.05	1.05
Cost of debt	4.00%	4.50%

After-tax WACC	3.8%	4.8%


Selected WACC	4.3%

9021.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 9021.T:

cost_of_equity (5.50%) = 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.