today's wacc — Alcoholic Beveragesⓘ

8.94%

+ new wacc

all›Consumer Staples›Food & Beverage›Alcoholic Beverages

VATS Liquor Chain Store Management Joint Stock13.67%

Jiugui Liquor13.62%

Shede Spirits13.31%

Beijing Shunxin12.60%

Sichuan Swellfun12.43%

Shanghai Bairun Investment Holding Group11.83%

Hebei Hengshui Laobaigan Liquor11.76%

Anhui Yingjia Distillery11.69%

Luzhou Laojiao11.21%

Jiangsu King's Luck Brewery Joint-Stock11.08%

JINHUI LIQUOR10.93%

Wuliangye Yibin10.85%

Anhui Kouzi Distillery10.79%

Tsingtao Brewery Company10.64%

Anhui Gujing Distillery10.58%

Shanxi Xinghuacun Fen Wine Factory10.47%

Chongqing Brewery10.36%

China Resources Beer (Holdings) Company10.06%

United Spirits9.90%

Jiangsu Yanghe Brewery Joint-Stock9.83%

ZJLD Group9.75%

Zhejiang Guyuelongshan Shaoxing Wine9.70%

Beijing Yanjing Brewery9.56%

Kweichow Moutai9.37%

Yantai Changyu Pioneer Wine Company9.32%

Budweiser Brewing Company APAC9.14%

Boston Beer Company8.75%

Guangzhou Zhujiang Brewery8.45%

United Breweries8.22%

Radico Khaitan8.06%

Ambev7.69%

Tilaknagar Industries7.62%

Rémy Cointreau7.40%

Anheuser-Busch InBev SA/NV7.23%

Thai Beverage Public Company7.19%

Takara Holdings6.98%

Becle6.85%

Brown-Forman6.72%

Heineken6.70%

Heineken Holding6.59%

Davide Campari-Milano6.51%

Pernod Ricard6.45%

Treasury Wine Estates6.43%

Constellation Brands6.33%

Royal Unibrew6.29%

Molson6.11%

Endeavour Group6.07%

Diageo5.96%

Kirin Holdings Company5.73%

Carlsberg5.64%

Sapporo Holdings5.44%

Asahi Group Holdings5.42%

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.