SAHOL.IS
Haci Omer Sabanci Holding AS
Price:  
15.93 
TRY
Volume:  
16,605,100.00
Turkey | Diversified Financial Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAHOL.IS WACC - Weighted Average Cost of Capital

The WACC of Haci Omer Sabanci Holding AS (SAHOL.IS) is 12.7%.

The Cost of Equity of Haci Omer Sabanci Holding AS (SAHOL.IS) is 38.05%.
The Cost of Debt of Haci Omer Sabanci Holding AS (SAHOL.IS) is 5.00%.

Range Selected
Cost of equity 34.40% - 41.70% 38.05%
Tax rate 18.60% - 18.90% 18.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 11.8% - 13.6% 12.7%
WACC

SAHOL.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 1.29 1.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 34.40% 41.70%
Tax rate 18.60% 18.90%
Debt/Equity ratio 2.95 2.95
Cost of debt 5.00% 5.00%
After-tax WACC 11.8% 13.6%
Selected WACC 12.7%

SAHOL.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 SAHOL.IS:

cost_of_equity (38.05%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (1.29) + 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.