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.
Inclusive HoldingsTSE:7078 +0.55%59 WACC % is 3.22% as of Jul. 14, 2026, which is 45% below its 10-year median of 5.84. GuruFocus rates TSE:7078 with a GF Score™ of 59/100 and a GF Value™ of 円474.26 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,039 Media - Diversified companies, Inclusive Holdings ranks better than 85.37% on this metric.
As of today (2026-07-14), Inclusive Holdings's weighted average cost of capital is 3.22%%. Inclusive Holdings's ROIC % is -24.22% (calculated using TTM income statement data).
Inclusive 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.
Inclusive Holdings (TSE:7078) 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, Inclusive Holdings's weighted average cost of capital is 3.22%%. Inclusive Holdings's ROIC % is -24.22% (calculated using TTM income statement data).
Inclusive 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 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
Inclusive Holdings WACC % Historical Data
* Premium members only.
The historical data trend for Inclusive 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 Advertising Agencies subindustry, Inclusive 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.
Inclusive Holdings WACC % vs Media - Diversified Industry
For the Media - Diversified industry and Communication Services sector, Inclusive Holdings's WACC % distribution charts can be found below:
* The bar in red indicates where Inclusive 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, Inclusive Holdings's market capitalization (E) is 円3649.099 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, Inclusive Holdings's latest one-year semi-annual average Book Value of Debt (D) is 円672.3553 Mil.
a) weight of equity = E / (E + D) = 3649.099 / (3649.099 + 672.3553) = 0.8444
b) weight of debt = D / (E + D) = 672.3553 / (3649.099 + 672.3553) = 0.1556
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. Inclusive Holdings's beta is 0.1654.
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% + 0.1654 * 6% = 3.6424%
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, Inclusive Holdings's interest expense (positive number) was 円6.962 Mil. Its total Book Value of Debt (D) is 円672.3553 Mil.
Cost of Debt = 6.962 / 672.3553 = 1.0355%.
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 = -26.968 / -251.724 = 10.71%.
Inclusive 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)
=
0.8444
*
3.6424%
+
0.1556
*
1.0355%
*
(1 - 10.71%)
=
3.22%
* 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.
Inclusive Holdings (TSE:7078) has a WACC % of 3.22% 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 Inclusive Holdings and its competitors. This is 45% below median its historical median of 5.84. Over the past decade, Inclusive Holdings' WACC % has ranged from 0.04 to 9.52. According to the industry distribution chart, Inclusive Holdings ranks #152 out of 1039 companies in the Media - Diversified industry, placing it in the top 14.6%.
Is Inclusive Holdings' WACC % too high?
Inclusive Holdings' current WACC % of 3.22% is 45% below median its 10-year median of 5.84. Over the past 10 years, this metric has ranged from a low of 0.04 to a high of 9.52. The Media - Diversified industry median WACC % is 7.35. Inclusive Holdings' value of 3.22% is 56.2% below this industry median. Based on the distribution chart, Inclusive Holdings ranks #152 out of 1039 companies in the Media - Diversified industry, which is in the top quartile — a strong position relative to peers. Overall, Inclusive Holdings has a GF Score™ of 59/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Inclusive Holdings' WACC % compare to APP and OMC?
According to the Media - Diversified industry distribution chart, Inclusive Holdings ranks #152 out of 1039 companies for WACC %. This places Inclusive Holdings in the top 15% of its industry — outperforming the majority of peers. The industry median WACC % is 7.35. Inclusive Holdings' value of 3.22% is 56.2% below this benchmark. Historically, Inclusive Holdings' own WACC % has ranged from 0.04 to 9.52 over the past decade. While the company's 10-year median is 5.84 vs. the industry median of 7.35, Inclusive Holdings 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 Media - Diversified company?
The median WACC % among Media - Diversified companies is 7.35, based on 1,039 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. Inclusive Holdings's current WACC % of 3.22% is 56.2% 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 Inclusive Holdings and its competitors. For the Media - Diversified industry, the median WACC % is 7.35 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Inclusive Holdings's current WACC % is 3.22%, which is 45% below median its own 10-year median of 5.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Inclusive Holdings stock overvalued right now?
Based on GuruFocus' analysis, Inclusive Holdings (TSE:7078) is currently considered Modestly Undervalued. The stock's GF Value™ is 円474.26, compared to a current price of 円365.00 — trading 23% below its estimated fair value. The current WACC % is 3.22%, which is 45% below median its 10-year median of 5.84 and 56.2% below the Media - Diversified industry median of 7.35. Inclusive Holdings' overall GF Score™ is 59/100 with 3 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 Inclusive Holdings (TSE:7078), the current WACC % is 3.22% 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 Inclusive Holdings (TSE:7078) Overvalued in 2026?
Based on GuruFocus' analysis, Inclusive Holdings stock appears to be undervalued.
The current stock price of 円365.00 is trading 23% below its estimated GF Value™ of 円474.26.
GuruFocus considers Inclusive Holdings to be Modestly Undervalued.
Key valuation signals for TSE:7078:
WACC %: 3.22% (45% below median its 10-year median of 5.84)
GF Value™: 円474.26 vs. price of 円365.00 (23% below fair value)
Industry Position: 56.2% below the Media - Diversified median (#152 of 1039)
No single metric tells the full story. See the TSE:7078 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Inclusive Holdings Inc is engaged in providing web media management and monetization support, advertising and promotion planning, solutions using ad technology, and various consulting services related to media development and brand planning. The company develops web services for media companies such as TV stations and publishers. Its services include media management, ad operations, promotion planning, and engineering.
59GF Score
Get the complete analysis for TSE:7078
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:7078 has been successfully added to your 
