MZHLD.IS
Mazhar Zorlu Holding AS
Price:  
31.66 
TRY
Volume:  
38,564.00
Turkey | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MZHLD.IS WACC - Weighted Average Cost of Capital

The WACC of Mazhar Zorlu Holding AS (MZHLD.IS) is 30.5%.

The Cost of Equity of Mazhar Zorlu Holding AS (MZHLD.IS) is 30.25%.
The Cost of Debt of Mazhar Zorlu Holding AS (MZHLD.IS) is 68.05%.

Range Selected
Cost of equity 28.90% - 31.60% 30.25%
Tax rate 14.00% - 17.40% 15.70%
Cost of debt 22.00% - 114.10% 68.05%
WACC 28.8% - 32.2% 30.5%
WACC

MZHLD.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.74 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 28.90% 31.60%
Tax rate 14.00% 17.40%
Debt/Equity ratio 0.01 0.01
Cost of debt 22.00% 114.10%
After-tax WACC 28.8% 32.2%
Selected WACC 30.5%

MZHLD.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 MZHLD.IS:

cost_of_equity (30.25%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.74) + 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.