Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Danto HoldingsTSE:5337 +2.30%53 WACC % is 9.74% as of Jul. 14, 2026, which is 74% above its 10-year median of 5.60. GuruFocus rates TSE:5337 with a GF Score™ of 53/100 and a GF Value™ of 円608.76 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,806 Construction companies, Danto Holdings ranks worse than 65.17% on this metric.
As of today (2026-07-14), Danto Holdings's weighted average cost of capital is 9.74%%. Danto Holdings's ROIC % is -4.32% (calculated using TTM income statement data).
Danto Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Danto Holdings (TSE:5337) 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, Danto Holdings's weighted average cost of capital is 9.74%%. Danto Holdings's ROIC % is -4.32% (calculated using TTM income statement data).
Danto Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly 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 quarterly average debt to get the simplified cost of debt.
Related Terms
Danto Holdings WACC % Historical Data
* Premium members only.
The historical data trend for Danto Holdings'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 Building Products & Equipment subindustry, Danto Holdings'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.
Danto Holdings WACC % vs Construction Industry
For the Construction industry and Industrials sector, Danto Holdings's WACC % distribution charts can be found below:
* The bar in red indicates where Danto Holdings'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, Danto Holdings's market capitalization (E) is 円28530.215 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 quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Danto Holdings's latest one-year quarterly average Book Value of Debt (D) is 円157 Mil.
a) weight of equity = E / (E + D) = 28530.215 / (28530.215 + 157) = 0.9945
b) weight of debt = D / (E + D) = 157 / (28530.215 + 157) = 0.0055
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. Danto Holdings's beta is 1.1890.
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% + 1.1890 * 6% = 9.784%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Danto Holdings's interest expense (positive number) was 円5.3333 Mil. Its total Book Value of Debt (D) is 円157 Mil.
Cost of Debt = 5.3333 / 157 = 3.397%.
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 = 236 / 1093.3333 = 21.59%.
Danto Holdings'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)
=
0.9945
*
9.784%
+
0.0055
*
3.397%
*
(1 - 21.59%)
=
9.74%
* 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.
Danto Holdings (TSE:5337) has a WACC % of 9.74% as of Jul. 14, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Danto Holdings and its competitors. This is 74% above median its historical median of 5.60. According to the industry distribution chart, Danto Holdings ranks #1177 out of 1806 companies in the Construction industry, placing it in the top 65.2%.
Is Danto Holdings' WACC % too high?
Danto Holdings' current WACC % of 9.74% is 74% above median its 10-year median of 5.60. The Construction industry median WACC % is 7.73. Danto Holdings' value of 9.74% is 26% above this industry median. Based on the distribution chart, Danto Holdings ranks #1177 out of 1806 companies in the Construction industry, which is below the industry midpoint. Overall, Danto Holdings has a GF Score™ of 53/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Danto Holdings' WACC % compare to TT and JCI?
According to the Construction industry distribution chart, Danto Holdings ranks #1177 out of 1806 companies for WACC %. This places Danto Holdings in the lower half of its industry. The industry median WACC % is 7.73. Danto Holdings' value of 9.74% is 26% above this benchmark. While the company's 10-year median is 5.60 vs. the industry median of 7.73, Danto Holdings has consistently been above 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 Construction company?
The median WACC % among Construction companies is 7.73, based on 1,806 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. Danto Holdings's current WACC % of 9.74% is 26% above 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 Danto Holdings and its competitors. For the Construction industry, the median WACC % is 7.73 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Danto Holdings's current WACC % is 9.74%, which is 74% above median its own 10-year median of 5.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Danto Holdings stock overvalued right now?
Based on GuruFocus' analysis, Danto Holdings (TSE:5337) is currently considered Significantly Overvalued. The stock's GF Value™ is 円608.76, compared to a current price of 円890.00 — trading 46.2% above its estimated fair value. The current WACC % is 9.74%, which is 74% above median its 10-year median of 5.60 and 26% above the Construction industry median of 7.73. Danto Holdings' overall GF Score™ is 53/100 with 4 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 Danto Holdings (TSE:5337), the current WACC % is 9.74% as of Jul. 14, 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 Danto Holdings (TSE:5337) Overvalued in 2026?
Based on GuruFocus' analysis, Danto Holdings stock appears to be overvalued.
The current stock price of 円890.00 is trading 46.2% above its estimated GF Value™ of 円608.76.
GuruFocus considers Danto Holdings to be Significantly Overvalued.
Key valuation signals for TSE:5337:
WACC %: 9.74% (74% above median its 10-year median of 5.60)
GF Value™: 円608.76 vs. price of 円890.00 (46.2% above fair value)
Industry Position: 26% above the Construction median (#1177 of 1806)
No single metric tells the full story. See the TSE:5337 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Danto Holdings Corp manufactures, sells exterior, interior, wall, floor tiles. The main customer of the company is TOTO, Tile dealers, Tiling companies, general contractors.
53GF Score
Get the complete analysis for TSE:5337
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:5337 has been successfully added to your 
