9846.T WACC - Weighted Average Cost of Capital

The WACC of Tenmaya Store Co Ltd (9846.T) is 5.1%.

The Cost of Equity of Tenmaya Store Co Ltd (9846.T) is 6.05%.

The Cost of Debt of Tenmaya Store Co Ltd (9846.T) is 4.25%.

	Range	Selected
Cost of equity	4.90% - 7.20%	6.05%
Tax rate	34.80% - 35.70%	35.25%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.3% - 5.9%	5.1%

WACC

9846.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.58	0.67

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.90%	7.20%

Tax rate	34.80%	35.70%
Debt/Equity ratio	0.41	0.41
Cost of debt	4.00%	4.50%

After-tax WACC	4.3%	5.9%


Selected WACC	5.1%

9846.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 9846.T:

cost_of_equity (6.05%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.58) + 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.