Data Horizon CoTSE:3628 +3.26%49 WACC % is 4.85% as of Jul. 12, 2026, which is 25% below its 10-year median of 6.45. GuruFocus rates TSE:3628 with a GF Score™ of 49/100 and a GF Value™ of 円811.08 (Possible Value Trap). The stock has 9 warning signs investors should review. Among 692 Healthcare Providers & Services companies, Data Horizon Co ranks better than 76.3% on this metric.
As of today (2026-07-12), Data Horizon Co's weighted average cost of capital is 4.85%%. Data Horizon Co's ROIC % is 5.92% (calculated using TTM income statement data).
Data Horizon Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
For a comprehensive WACC calculation, please access the WACC Calculator.
Data Horizon Co (TSE:3628) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Data Horizon Co's weighted average cost of capital is 4.85%%. Data Horizon Co's ROIC % is 5.92% (calculated using TTM income statement data).
Data Horizon Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
Related Terms
Data Horizon Co WACC % Historical Data
* Premium members only.
The historical data trend for Data Horizon Co's WACC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Health Information Services subindustry, Data Horizon Co's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Data Horizon Co WACC % vs Healthcare Providers & Services Industry
For the Healthcare Providers & Services industry and Healthcare sector, Data Horizon Co's WACC % distribution charts can be found below:
* The bar in red indicates where Data Horizon Co's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Data Horizon Co's market capitalization (E) is 円6840.550 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Data Horizon Co's latest one-year semi-annual average Book Value of Debt (D) is 円4461 Mil.
a) weight of equity = E / (E + D) = 6840.550 / (6840.550 + 4461) = 0.6053
b) weight of debt = D / (E + D) = 4461 / (6840.550 + 4461) = 0.3947
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 2.65%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Data Horizon Co's beta is 0.7993.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 2.65% + 0.7993 * 6% = 7.4458%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Mar. 2026, Data Horizon Co's interest expense (positive number) was 円40.747 Mil. Its total Book Value of Debt (D) is 円4461 Mil.
Cost of Debt = 40.747 / 4461 = 0.9134%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 15.34 / 286.823 = 5.35%.
Data Horizon Co's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.6053
*
7.4458%
+
0.3947
*
0.9134%
*
(1 - 5.35%)
=
4.85%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Data Horizon Co (TSE:3628) has a WACC % of 4.85% as of Jul. 12, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Data Horizon Co and its competitors. This is 25% below median its historical median of 6.45. According to the industry distribution chart, Data Horizon Co ranks #164 out of 692 companies in the Healthcare Providers & Services industry, placing it in the top 23.7%.
Is Data Horizon Co's WACC % too high?
Data Horizon Co's current WACC % of 4.85% is 25% below median its 10-year median of 6.45. The Healthcare Providers & Services industry median WACC % is 8.51. Data Horizon Co's value of 4.85% is 43% below this industry median. Based on the distribution chart, Data Horizon Co ranks #164 out of 692 companies in the Healthcare Providers & Services industry, which is in the top quartile — a strong position relative to peers. Overall, Data Horizon Co has a GF Score™ of 49/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Data Horizon Co's WACC % compare to VEEV and BTSG?
According to the Healthcare Providers & Services industry distribution chart, Data Horizon Co ranks #164 out of 692 companies for WACC %. This places Data Horizon Co in the top 24% of its industry — outperforming the majority of peers. The industry median WACC % is 8.51. Data Horizon Co's value of 4.85% is 43% below this benchmark. While the company's 10-year median is 6.45 vs. the industry median of 8.51, Data Horizon Co has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Healthcare Providers & Services company?
The median WACC % among Healthcare Providers & Services companies is 8.51, based on 692 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Data Horizon Co's current WACC % of 4.85% is 43% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Data Horizon Co and its competitors. For the Healthcare Providers & Services industry, the median WACC % is 8.51 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Data Horizon Co's current WACC % is 4.85%, which is 25% below median its own 10-year median of 6.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Data Horizon Co stock overvalued right now?
Based on GuruFocus' analysis, Data Horizon Co (TSE:3628) is currently considered Possible Value Trap. The stock's GF Value™ is 円811.08, compared to a current price of 円539.00 — trading 33.5% below its estimated fair value. The current WACC % is 4.85%, which is 25% below median its 10-year median of 6.45 and 43% below the Healthcare Providers & Services industry median of 8.51. Data Horizon Co's overall GF Score™ is 49/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Data Horizon Co (TSE:3628), the current WACC % is 4.85% as of Jul. 12, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Data Horizon Co (TSE:3628) Overvalued in 2026?
Based on GuruFocus' analysis, Data Horizon Co stock appears to be undervalued.
The current stock price of 円539.00 is trading 33.5% below its estimated GF Value™ of 円811.08.
GuruFocus considers Data Horizon Co to be Possible Value Trap.
Key valuation signals for TSE:3628:
WACC %: 4.85% (25% below median its 10-year median of 6.45)
GF Value™: 円811.08 vs. price of 円539.00 (33.5% below fair value)
Industry Position: 43% below the Healthcare Providers & Services median (#164 of 692)
No single metric tells the full story. See the TSE:3628 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Data Horizon Co Ltd is engaged in development and provision of medical information services, data health related services, generic drug notification services, and health business support system.
49GF Score
Get the complete analysis for TSE:3628
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
TSE:3628 has been successfully added to your 
