9044.T WACC - Weighted Average Cost of Capital
The WACC of Nankai Electric Railway Co Ltd (9044.T) is 4.1%.
| Range | Selected | |
| Cost of equity | 4.8% - 7.4% | 6.1% |
| Tax rate | 27.9% - 29.5% | 28.7% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 3.6% - 4.7% | 4.1% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.55 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.8% | 7.4% |
| Tax rate | 27.9% | 29.5% |
| Debt/Equity ratio | 1.74 | 1.74 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 3.6% | 4.7% |
| Selected WACC | 4.1% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 9044.T | Nankai Electric Railway Co Ltd | 1.74 | 0.65 | 0.29 |
| 9003.T | Sotetsu Holdings Inc | 1.93 | 0.33 | 0.14 |
| 9006.T | Keikyu Corp | 1.13 | 0.27 | 0.15 |
| 9009.T | Keisei Electric Railway Co Ltd | 0.5 | 0.78 | 0.58 |
| 9012.T | Chichibu Railway Co Ltd | 1.82 | 0.09 | 0.04 |
| 9014.T | Shin-Keisei Electric Railway Co Ltd | 0.33 | 0.36 | 0.29 |
| 9031.T | Nishi-Nippon Railroad Co Ltd | 2.27 | 0.56 | 0.21 |
| 9046.T | Kobe Electric Railway Co Ltd | 2.88 | 0.39 | 0.13 |
| 9049.T | Keifuku Electric Railroad Co Ltd | 0.52 | 0.43 | 0.31 |
| 9142.T | Kyushu Railway Co | 0.75 | 0.14 | 0.09 |
| Low | High | |
| Unlevered beta | 0.15 | 0.24 |
| Relevered beta | 0.33 | 0.55 |
| Adjusted relevered beta | 0.55 | 0.7 |
9044.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 9044.T:
cost_of_equity (6.10%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.55) + 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.