DESPC.IS
Despec Bilgisayar Pazarlama ve Ticaret AS
Price:  
9.99 
TRY
Volume:  
2,309,100.00
Turkey | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DESPC.IS WACC - Weighted Average Cost of Capital

The WACC of Despec Bilgisayar Pazarlama ve Ticaret AS (DESPC.IS) is 21.2%.

The Cost of Equity of Despec Bilgisayar Pazarlama ve Ticaret AS (DESPC.IS) is 31.35%.
The Cost of Debt of Despec Bilgisayar Pazarlama ve Ticaret AS (DESPC.IS) is 5.00%.

Range Selected
Cost of equity 29.50% - 33.20% 31.35%
Tax rate 21.20% - 21.90% 21.55%
Cost of debt 5.00% - 5.00% 5.00%
WACC 20.1% - 22.4% 21.2%
WACC

DESPC.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.8 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 29.50% 33.20%
Tax rate 21.20% 21.90%
Debt/Equity ratio 0.58 0.58
Cost of debt 5.00% 5.00%
After-tax WACC 20.1% 22.4%
Selected WACC 21.2%

DESPC.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 DESPC.IS:

cost_of_equity (31.35%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.8) + 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.