SAYAS.IS
Say Yenilenebilir Enerji Ekipmanlari Sanayi ve Ticaret AS
Price:  
31.34 
TRY
Volume:  
293,605.00
Turkey | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAYAS.IS WACC - Weighted Average Cost of Capital

The WACC of Say Yenilenebilir Enerji Ekipmanlari Sanayi ve Ticaret AS (SAYAS.IS) is 26.6%.

The Cost of Equity of Say Yenilenebilir Enerji Ekipmanlari Sanayi ve Ticaret AS (SAYAS.IS) is 27.35%.
The Cost of Debt of Say Yenilenebilir Enerji Ekipmanlari Sanayi ve Ticaret AS (SAYAS.IS) is 13.00%.

Range Selected
Cost of equity 25.80% - 28.90% 27.35%
Tax rate 13.90% - 26.10% 20.00%
Cost of debt 4.00% - 22.00% 13.00%
WACC 24.8% - 28.4% 26.6%
WACC

SAYAS.IS WACC calculation

Category Low High
Long-term bond rate 21.4% 21.9%
Equity market risk premium 10.2% 11.2%
Adjusted beta 0.43 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 25.80% 28.90%
Tax rate 13.90% 26.10%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 22.00%
After-tax WACC 24.8% 28.4%
Selected WACC 26.6%

SAYAS.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 SAYAS.IS:

cost_of_equity (27.35%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.43) + 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.