today's wacc — Marine Ports
7.04%
+ new wacc
27 companies|as of 04/04/2026|gov bond yield: 4.31%|erp: 4.75%|unlevered beta: 0.60|relevered beta: 0.67
allIndustrialsFreight & LogisticsMarine Ports
Gujarat Pipavav Port9.46%
Tianjin Port8.47%
Port of Tauranga8.25%
Xiamen Port Development7.87%
Piraeus Port Authority7.81%
Ningbo Zhoushan Port Company7.70%
Qube Holdings7.68%
China Merchants Port Group7.32%
Qingdao Port International7.24%
Qinhuangdao Port7.18%
TangShan Port Group7.12%
Beibu Gulf Port7.12%
Huaihe Energy (Group)7.08%
Mitsubishi Logistics7.06%
Liaoning Port7.04%
Guangzhou Port Company6.98%
Westshore Terminals Investment6.94%
Kamigumi6.93%
China Merchants Port Holdings Company6.89%
COSCO SHIPPING International (Hong Kong)6.86%
COSCO SHIPPING Ports6.64%
Sumitomo Warehouse6.46%
Shanghai International Port (Group)6.28%
Dalrymple Bay Infrastructure5.73%
Rizhao Port5.70%
Hamburger Hafen und Logistik5.60%
Hutchison Port5.40%
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.