9514.T WACC - Weighted Average Cost of Capital

The WACC of EF On Inc (9514.T) is 5.3%.

The Cost of Equity of EF On Inc (9514.T) is 13.40%.

The Cost of Debt of EF On Inc (9514.T) is 4.25%.

	Range	Selected
Cost of equity	10.70% - 16.10%	13.40%
Tax rate	32.10% - 34.30%	33.20%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.6% - 6.1%	5.3%

WACC

9514.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.52	1.93

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.70%	16.10%

Tax rate	32.10%	34.30%
Debt/Equity ratio	3.26	3.26
Cost of debt	4.00%	4.50%

After-tax WACC	4.6%	6.1%


Selected WACC	5.3%

9514.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 9514.T:

cost_of_equity (13.40%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (1.52) + 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.