The WACC of Teknosa Ic ve Dis Ticaret AS (TKNSA.IS) is 21.3%.
| Range | Selected | |
| Cost of equity | 27.20% - 31.20% | 29.20% |
| Tax rate | 17.80% - 19.00% | 18.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 19.9% - 22.6% | 21.3% |
| Category | Low | High |
| Long-term bond rate | 21.4% | 21.9% |
| Equity market risk premium | 10.2% | 11.2% |
| Adjusted beta | 0.58 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 27.20% | 31.20% |
| Tax rate | 17.80% | 19.00% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 19.9% | 22.6% |
| Selected WACC | 21.3% | |
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 TKNSA.IS:
cost_of_equity (29.20%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.58) + 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.