9171.T WACC - Weighted Average Cost of Capital

The WACC of Kuribayashi Steamship Co Ltd (9171.T) is 5.4%.

The Cost of Equity of Kuribayashi Steamship Co Ltd (9171.T) is 10.60%.

The Cost of Debt of Kuribayashi Steamship Co Ltd (9171.T) is 4.25%.

	Range	Selected
Cost of equity	8.60% - 12.60%	10.60%
Tax rate	27.50% - 29.90%	28.70%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.7% - 6.1%	5.4%

WACC

9171.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.17	1.43

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.60%	12.60%

Tax rate	27.50%	29.90%
Debt/Equity ratio	2.2	2.2
Cost of debt	4.00%	4.50%

After-tax WACC	4.7%	6.1%


Selected WACC	5.4%

9171.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 9171.T:

cost_of_equity (10.60%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.17) + 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.