DITAS.IS WACC - Weighted Average Cost of Capital

The WACC of Ditas Dogan Yedek Parca Imalat ve Teknik AS (DITAS.IS) is 27.8%.

The Cost of Equity of Ditas Dogan Yedek Parca Imalat ve Teknik AS (DITAS.IS) is 28.85%.

The Cost of Debt of Ditas Dogan Yedek Parca Imalat ve Teknik AS (DITAS.IS) is 14.45%.

	Range	Selected
Cost of equity	27.00% - 30.70%	28.85%
Tax rate	6.50% - 18.30%	12.40%
Cost of debt	6.90% - 22.00%	14.45%
WACC	25.7% - 29.9%	27.8%

WACC

DITAS.IS WACC calculation

Category	Low	High

Long-term bond rate	21.4%	21.9%
Equity market risk premium	10.2%	11.2%
Adjusted beta	0.56	0.75

Additional risk adjustments	0.0%	0.5%
Cost of equity	27.00%	30.70%

Tax rate	6.50%	18.30%
Debt/Equity ratio	0.07	0.07
Cost of debt	6.90%	22.00%

After-tax WACC	25.7%	29.9%


Selected WACC	27.8%

DITAS.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 DITAS.IS:

cost_of_equity (28.85%) = risk_free_rate (21.65%) + equity_risk_premium (10.70%) * adjusted_beta (0.56) + 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.