The WACC of Fujikyu Corp (9966.T) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.70% | 6.45% |
| Tax rate | 13.60% - 22.00% | 17.80% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.2% - 7.7% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 0.8% | 1.2% |
| Equity market risk premium | 5.4% | 6.4% |
| Adjusted beta | 0.63 | 0.77 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.20% | 7.70% |
| Tax rate | 13.60% | 22.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.2% | 7.7% |
| Selected WACC | 6.4% | |
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 9966.T:
cost_of_equity (6.45%) = risk_free_rate (1.00%) + equity_risk_premium (5.90%) * adjusted_beta (0.63) + risk_adjustments (1.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.