The WACC of Japan Systems Co Ltd (9758.T) is 7.4%.
| Range | Selected | |
| Cost of equity | 10.20% - 13.50% | 11.85% |
| Tax rate | 38.90% - 40.30% | 39.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.2% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 0.8% | 1.2% |
| Equity market risk premium | 5.4% | 6.4% |
| Adjusted beta | 1.74 | 1.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 13.50% |
| Tax rate | 38.90% | 40.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.2% |
| Selected WACC | 7.4% | |
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 9758.T:
cost_of_equity (11.85%) = risk_free_rate (1.00%) + equity_risk_premium (5.90%) * adjusted_beta (1.74) + 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.