The WACC of Reysas Tasimacilik ve Lojistik Ticaret AS (RYSAS.IS) is 15.3%.
| Range | Selected | |
| Cost of equity | 32.10% - 37.90% | 35.00% |
| Tax rate | 13.30% - 20.70% | 17.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 14.4% - 16.2% | 15.3% |
| Category | Low | High |
| Long-term bond rate | 21.4% | 21.9% |
| Equity market risk premium | 10.2% | 11.2% |
| Adjusted beta | 1.05 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 32.10% | 37.90% |
| Tax rate | 13.30% | 20.70% |
| Debt/Equity ratio | 1.76 | 1.76 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 14.4% | 16.2% |
| Selected WACC | 15.3% | |
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 RYSAS.IS:
cost_of_equity (35.00%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (1.05) + 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.