JANTS.IS WACC - Weighted Average Cost of Capital

The WACC of Jantsa Jant Sanayi ve Ticaret AS (JANTS.IS) is 29.4%.

The Cost of Equity of Jantsa Jant Sanayi ve Ticaret AS (JANTS.IS) is 29.55%.

The Cost of Debt of Jantsa Jant Sanayi ve Ticaret AS (JANTS.IS) is 15.15%.

	Range	Selected
Cost of equity	27.50% - 31.60%	29.55%
Tax rate	8.30% - 11.20%	9.75%
Cost of debt	8.30% - 22.00%	15.15%
WACC	27.4% - 31.5%	29.4%

WACC

JANTS.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	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	27.50%	31.60%

Tax rate	8.30%	11.20%
Debt/Equity ratio	0.01	0.01
Cost of debt	8.30%	22.00%

After-tax WACC	27.4%	31.5%


Selected WACC	29.4%

JANTS.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 JANTS.IS:

cost_of_equity (29.55%) = 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.