The WACC of Idealist Gayrimenkul Yatirim Ortakligi AS (IDGYO.IS) is 27.9%.
| Range | Selected | |
| Cost of equity | 25.80% - 30.30% | 28.05% |
| Tax rate | 21.20% - 22.00% | 21.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 25.6% - 30.1% | 27.9% |
| Category | Low | High |
| Long-term bond rate | 21.4% | 21.9% |
| Equity market risk premium | 10.2% | 11.2% |
| Adjusted beta | 0.44 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 25.80% | 30.30% |
| Tax rate | 21.20% | 22.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 25.6% | 30.1% |
| Selected WACC | 27.9% | |