CMBTN.IS WACC - Weighted Average Cost of Capital

The WACC of Cimbeton Hazirbeton ve Prefabrik Yapi Elemanlari Sanayi ve Ticaret AS (CMBTN.IS) is 27.6%.

The Cost of Equity of Cimbeton Hazirbeton ve Prefabrik Yapi Elemanlari Sanayi ve Ticaret AS (CMBTN.IS) is 29.00%.

The Cost of Debt of Cimbeton Hazirbeton ve Prefabrik Yapi Elemanlari Sanayi ve Ticaret AS (CMBTN.IS) is 7.00%.

	Range	Selected
Cost of equity	27.60% - 30.40%	29.00%
Tax rate	13.10% - 20.30%	16.70%
Cost of debt	7.00% - 7.00%	7.00%
WACC	26.3% - 28.9%	27.6%

WACC

CMBTN.IS WACC calculation

Category	Low	High

Long-term bond rate	21.4%	21.9%
Equity market risk premium	10.2%	11.2%
Adjusted beta	0.61	0.72

Additional risk adjustments	0.0%	0.5%
Cost of equity	27.60%	30.40%

Tax rate	13.10%	20.30%
Debt/Equity ratio	0.06	0.06
Cost of debt	7.00%	7.00%

After-tax WACC	26.3%	28.9%


Selected WACC	27.6%

CMBTN.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 CMBTN.IS:

cost_of_equity (29.00%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.61) + 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.