TUPRS.E.IS WACC - Weighted Average Cost of Capital

The WACC of Turkiye Petrol Rafinerileri AS (TUPRS.E.IS) is 40.1%.

The Cost of Equity of Turkiye Petrol Rafinerileri AS (TUPRS.E.IS) is 41.30%.

The Cost of Debt of Turkiye Petrol Rafinerileri AS (TUPRS.E.IS) is 23.35%.

	Range	Selected
Cost of equity	40.40% - 42.20%	41.30%
Tax rate	25.80% - 37.70%	31.75%
Cost of debt	15.00% - 31.70%	23.35%
WACC	39.0% - 41.2%	40.1%

WACC

TUPRS.E.IS WACC calculation

Category	Low	High

Long-term bond rate	28.6%	29.1%
Equity market risk premium	14.6%	15.6%
Adjusted beta	0.81	0.81

Additional risk adjustments	0.0%	0.5%
Cost of equity	40.40%	42.20%

Tax rate	25.80%	37.70%
Debt/Equity ratio	0.05	0.05
Cost of debt	15.00%	31.70%

After-tax WACC	39.0%	41.2%


Selected WACC	40.1%

TUPRS.E.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 TUPRS.E.IS:

cost_of_equity (41.30%) = risk_free_rate (28.85%) + equity_risk_premium (15.10%) * adjusted_beta (0.81) + 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.