YAPRK.IS WACC - Weighted Average Cost of Capital

The WACC of Yaprak Sut ve Besi Ciftlikleri Sanayi ve Ticaret AS (YAPRK.IS) is 26.7%.

The Cost of Equity of Yaprak Sut ve Besi Ciftlikleri Sanayi ve Ticaret AS (YAPRK.IS) is 27.20%.

The Cost of Debt of Yaprak Sut ve Besi Ciftlikleri Sanayi ve Ticaret AS (YAPRK.IS) is 15.30%.

	Range	Selected
Cost of equity	25.90% - 28.50%	27.20%
Tax rate	27.30% - 28.80%	28.05%
Cost of debt	7.90% - 22.70%	15.30%
WACC	25.3% - 28.2%	26.7%

WACC

YAPRK.IS WACC calculation

Category	Low	High

Long-term bond rate	21.4%	21.9%
Equity market risk premium	10.2%	11.2%
Adjusted beta	0.44	0.55

Additional risk adjustments	0.0%	0.5%
Cost of equity	25.90%	28.50%

Tax rate	27.30%	28.80%
Debt/Equity ratio	0.03	0.03
Cost of debt	7.90%	22.70%

After-tax WACC	25.3%	28.2%


Selected WACC	26.7%

YAPRK.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 YAPRK.IS:

cost_of_equity (27.20%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.44) + 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.