NUGYO.IS WACC - Weighted Average Cost of Capital

The WACC of Nurol Gayrimenkul Yatirim Ortakligi AS (NUGYO.IS) is 25.9%.

The Cost of Equity of Nurol Gayrimenkul Yatirim Ortakligi AS (NUGYO.IS) is 27.90%.

The Cost of Debt of Nurol Gayrimenkul Yatirim Ortakligi AS (NUGYO.IS) is 26.80%.

	Range	Selected
Cost of equity	26.80% - 29.00%	27.90%
Tax rate	21.20% - 22.00%	21.60%
Cost of debt	19.20% - 34.40%	26.80%
WACC	23.4% - 28.4%	25.9%

WACC

NUGYO.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	0.59

Additional risk adjustments	0.0%	0.5%
Cost of equity	26.80%	29.00%

Tax rate	21.20%	22.00%
Debt/Equity ratio	0.41	0.41
Cost of debt	19.20%	34.40%

After-tax WACC	23.4%	28.4%


Selected WACC	25.9%

NUGYO.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 NUGYO.IS:

cost_of_equity (27.90%) = 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.