AFYON.IS WACC - Weighted Average Cost of Capital

The WACC of Afyon Cimento Sanayi TAS (AFYON.IS) is 29.8%.

The Cost of Equity of Afyon Cimento Sanayi TAS (AFYON.IS) is 31.10%.

The Cost of Debt of Afyon Cimento Sanayi TAS (AFYON.IS) is 20.40%.

	Range	Selected
Cost of equity	27.80% - 34.40%	31.10%
Tax rate	21.20% - 22.00%	21.60%
Cost of debt	15.40% - 25.40%	20.40%
WACC	26.5% - 33.1%	29.8%

WACC

AFYON.IS WACC calculation

Category	Low	High

Long-term bond rate	21.4%	21.9%
Equity market risk premium	10.2%	11.2%
Adjusted beta	0.64	1.07

Additional risk adjustments	0.0%	0.5%
Cost of equity	27.80%	34.40%

Tax rate	21.20%	22.00%
Debt/Equity ratio	0.09	0.09
Cost of debt	15.40%	25.40%

After-tax WACC	26.5%	33.1%


Selected WACC	29.8%

AFYON.IS'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 AFYON.IS:

cost_of_equity (31.10%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.64) + 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.