DURDO.IS
Duran Dogan Basim Ve Ambalaj Sanayi AS
Price:  
17.27 
TRY
Volume:  
166,050.00
Turkey | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DURDO.IS WACC - Weighted Average Cost of Capital

The WACC of Duran Dogan Basim Ve Ambalaj Sanayi AS (DURDO.IS) is 24.4%.

The Cost of Equity of Duran Dogan Basim Ve Ambalaj Sanayi AS (DURDO.IS) is 32.90%.
The Cost of Debt of Duran Dogan Basim Ve Ambalaj Sanayi AS (DURDO.IS) is 13.65%.

Range Selected
Cost of equity 31.20% - 34.60% 32.90%
Tax rate 12.70% - 18.70% 15.70%
Cost of debt 4.60% - 22.70% 13.65%
WACC 20.5% - 28.3% 24.4%
WACC

DURDO.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.97 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 31.20% 34.60%
Tax rate 12.70% 18.70%
Debt/Equity ratio 0.65 0.65
Cost of debt 4.60% 22.70%
After-tax WACC 20.5% 28.3%
Selected WACC 24.4%

DURDO.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 DURDO.IS:

cost_of_equity (32.90%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.97) + 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.