NTHOL.IS
Net Holding AS
Price:  
7.13 
TRY
Volume:  
3,917,550.00
Turkey | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTHOL.IS WACC - Weighted Average Cost of Capital

The WACC of Net Holding AS (NTHOL.IS) is 20.1%.

The Cost of Equity of Net Holding AS (NTHOL.IS) is 28.60%.
The Cost of Debt of Net Holding AS (NTHOL.IS) is 10.50%.

Range Selected
Cost of equity 26.90% - 30.30% 28.60%
Tax rate 26.40% - 35.90% 31.15%
Cost of debt 7.00% - 14.00% 10.50%
WACC 18.2% - 21.9% 20.1%
WACC

NTHOL.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.54 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 26.90% 30.30%
Tax rate 26.40% 35.90%
Debt/Equity ratio 0.66 0.66
Cost of debt 7.00% 14.00%
After-tax WACC 18.2% 21.9%
Selected WACC 20.1%

NTHOL.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 NTHOL.IS:

cost_of_equity (28.60%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.54) + 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.