today's wacc — Alcoholic Beveragesⓘ

9.04%

+ new wacc

all›Consumer Staples›Food & Beverage›Alcoholic Beverages

VATS Liquor Chain Store Management Joint Stock13.57%

Jiugui Liquor13.42%

Shede Spirits12.75%

Beijing Shunxin12.73%

Sichuan Swellfun12.23%

Shanghai Bairun Investment Holding Group12.16%

Anhui Yingjia Distillery11.95%

Hebei Hengshui Laobaigan Liquor11.54%

Luzhou Laojiao11.23%

Jiangsu King's Luck Brewery Joint-Stock11.11%

JINHUI LIQUOR10.88%

Wuliangye Yibin10.83%

Anhui Kouzi Distillery10.82%

Anhui Gujing Distillery10.75%

Tsingtao Brewery Company10.65%

Shanxi Xinghuacun Fen Wine Factory10.51%

Chongqing Brewery10.37%

China Resources Beer (Holdings) Company10.23%

United Spirits9.87%

ZJLD Group9.86%

Jiangsu Yanghe Brewery Joint-Stock9.81%

Beijing Yanjing Brewery9.73%

Zhejiang Guyuelongshan Shaoxing Wine9.67%

Yantai Changyu Pioneer Wine Company9.42%

Kweichow Moutai9.34%

Budweiser Brewing Company APAC9.32%

Radico Khaitan8.74%

Guangzhou Zhujiang Brewery8.68%

Boston Beer Company8.58%

Tilaknagar Industries8.33%

United Breweries8.29%

Takara Holdings7.70%

Rémy Cointreau7.66%

Anheuser-Busch InBev SA/NV7.51%

Thai Beverage Public Company7.40%

Ambev7.39%

Becle6.95%

Treasury Wine Estates6.81%

Heineken6.80%

Brown-Forman6.68%

Heineken Holding6.67%

Davide Campari-Milano6.51%

Pernod Ricard6.51%

Constellation Brands6.32%

Endeavour Group6.15%

Diageo6.10%

Royal Unibrew6.09%

Molson5.99%

Kirin Holdings Company5.93%

Carlsberg5.79%

Sapporo Holdings5.44%

Asahi Group Holdings5.43%

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.