IHYAY.IS
Ihlas Yayin Holding AS
Price:  
0.71 
TRY
Volume:  
6,758,020.00
Turkey | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IHYAY.IS WACC - Weighted Average Cost of Capital

The WACC of Ihlas Yayin Holding AS (IHYAY.IS) is 28.3%.

The Cost of Equity of Ihlas Yayin Holding AS (IHYAY.IS) is 29.95%.
The Cost of Debt of Ihlas Yayin Holding AS (IHYAY.IS) is 26.85%.

Range Selected
Cost of equity 28.10% - 31.80% 29.95%
Tax rate 24.20% - 35.70% 29.95%
Cost of debt 26.40% - 27.30% 26.85%
WACC 26.9% - 29.7% 28.3%
WACC

IHYAY.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.66 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 28.10% 31.80%
Tax rate 24.20% 35.70%
Debt/Equity ratio 0.17 0.17
Cost of debt 26.40% 27.30%
After-tax WACC 26.9% 29.7%
Selected WACC 28.3%

IHYAY.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 IHYAY.IS:

cost_of_equity (29.95%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.66) + 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.