MRSHL.IS
Marshall Boya ve Vernik Sanayi AS
Price:  
217.50 
TRY
Volume:  
7,059.00
Turkey | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRSHL.IS WACC - Weighted Average Cost of Capital

The WACC of Marshall Boya ve Vernik Sanayi AS (MRSHL.IS) is 28.0%.

The Cost of Equity of Marshall Boya ve Vernik Sanayi AS (MRSHL.IS) is 28.05%.
The Cost of Debt of Marshall Boya ve Vernik Sanayi AS (MRSHL.IS) is 31.30%.

Range Selected
Cost of equity 26.30% - 29.80% 28.05%
Tax rate 12.30% - 17.50% 14.90%
Cost of debt 31.30% - 31.30% 31.30%
WACC 26.4% - 29.6% 28.0%
WACC

MRSHL.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.49 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 26.30% 29.80%
Tax rate 12.30% 17.50%
Debt/Equity ratio 0.05 0.05
Cost of debt 31.30% 31.30%
After-tax WACC 26.4% 29.6%
Selected WACC 28.0%

MRSHL.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 MRSHL.IS:

cost_of_equity (28.05%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.49) + 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.