The WACC of Cemas Dokum Sanayi AS (CEMAS.IS) is 19.3%.
| Range | Selected | |
| Cost of equity | 30.90% - 36.60% | 33.75% |
| Tax rate | 1.30% - 6.30% | 3.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 17.9% - 20.6% | 19.3% |
| Category | Low | High |
| Long-term bond rate | 21.4% | 21.9% |
| Equity market risk premium | 10.2% | 11.2% |
| Adjusted beta | 0.93 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 30.90% | 36.60% |
| Tax rate | 1.30% | 6.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 17.9% | 20.6% |
| Selected WACC | 19.3% | |
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 CEMAS.IS:
cost_of_equity (33.75%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.93) + 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.