today's wacc — Department Storesⓘ

6.75%

+ new wacc

all›Consumer Discretionary›Retail›Department Stores

Ccoop Group11.50%

Nanjing Xinjiekou Department Store10.45%

Dillard's9.95%

Wangfujing Group9.67%

Chongqing Department Store8.55%

Harvey Norman Holdings8.39%

Isetan Mitsukoshi Holdings7.84%

Ryohin Keikaku7.69%

Hunan Friendship&Apollo7.63%

Macy's7.31%

Puuilo7.28%

El Puerto de Liverpool6.89%

Easyhome New Retail Group Corporation6.87%

Canadian Tire Corporation6.65%

Wushang Group6.61%

Hyundai Department Store6.57%

Fujian Dongbai (Group)6.56%

J. Front Retailing6.40%

Takashimaya Company6.37%

Central Retail Corporation Public Company6.34%

Woolworths Holdings6.28%

Maoye Commercial6.28%

PT. Mitra Adiperkasa6.01%

SHINSEGAE5.92%

Kohl's5.14%

Far Eastern Department Stores5.04%

Lotte Shopping4.52%

Izumi4.22%

methodology

WACC is calculated as the weighted average of the cost of equity and the after-tax cost of debt, using median unlevered betas (5-year monthly, adjusted via Blume) relevered with median net-debt capital structures via the Hamada equation.

Cost of equity = risk-free rate + relevered beta × equity risk premium. Cost of debt = (risk-free rate + credit spread) × (1 − tax rate).

Data is updated daily. Read our full methodology on the sources page.