today's wacc — Marine Ports
7.21%
+ new wacc
27 companies|as of 04/06/2026|gov bond yield: 4.49%|erp: 4.75%|unlevered beta: 0.60|relevered beta: 0.66
allIndustrialsFreight & LogisticsMarine Ports
Gujarat Pipavav Port9.42%
Tianjin Port8.68%
Port of Tauranga8.50%
Piraeus Port Authority8.02%
Qube Holdings7.90%
Xiamen Port Development7.82%
Ningbo Zhoushan Port Company7.70%
Qingdao Port International7.49%
Beibu Gulf Port7.46%
China Merchants Port Group7.43%
Westshore Terminals Investment7.41%
Qinhuangdao Port7.40%
TangShan Port Group7.31%
Liaoning Port7.21%
Mitsubishi Logistics7.16%
Huaihe Energy (Group)7.13%
COSCO SHIPPING International (Hong Kong)7.06%
China Merchants Port Holdings Company7.06%
Guangzhou Port Company7.04%
COSCO SHIPPING Ports6.79%
Kamigumi6.58%
Shanghai International Port (Group)6.41%
Sumitomo Warehouse6.31%
Dalrymple Bay Infrastructure6.05%
Rizhao Port5.75%
Hamburger Hafen und Logistik5.68%
Hutchison Port5.48%
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.