9978.T WACC - Weighted Average Cost of Capital
The WACC of Bunkyodo Group Holdings Co Ltd (9978.T) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.2% - 6.2% | 5.2% |
| Tax rate | 9.7% - 14.3% | 12% |
| Cost of debt | 4.0% - 6.6% | 5.3% |
| WACC | 3.8% - 5.9% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.45 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.2% | 6.2% |
| Tax rate | 9.7% | 14.3% |
| Debt/Equity ratio | 1.88 | 1.88 |
| Cost of debt | 4.0% | 6.6% |
| After-tax WACC | 3.8% | 5.9% |
| Selected WACC | 4.8% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 9978.T | Bunkyodo Group Holdings Co Ltd | 1.88 | 0.81 | 0.31 |
| 2769.T | Village Vanguard Co Ltd | 1.2 | 0.12 | 0.06 |
| 3058.T | Sanyodo Holdings Inc | 0.55 | 0.16 | 0.11 |
| 3174.T | Happiness and D Co Ltd | 2.35 | 0.15 | 0.05 |
| 6186.T | Ichikura Co Ltd | 2.79 | 0.43 | 0.12 |
| 7506.T | House of Rose Co Ltd | 0.01 | 0.08 | 0.08 |
| 7514.T | Himaraya Co Ltd | 0.49 | 0.08 | 0.05 |
| 7610.T | Tay Two Co Ltd | 0.37 | 1.04 | 0.79 |
| 8230.T | Hasegawa Co Ltd | 0.63 | 0.03 | 0.02 |
| 9966.T | Fujikyu Corp | 0.01 | 0.97 | 0.96 |
| Low | High | |
| Unlevered beta | 0.07 | 0.11 |
| Relevered beta | 0.18 | 0.3 |
| Adjusted relevered beta | 0.45 | 0.53 |
9978.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 9978.T:
cost_of_equity (5.20%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.45) + 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.