Value Sense
DAC
Danaos Corporation (DAC)
Last Price$80.40.5%
Market Cap$1,550.1M
WACC
10.2%
Cost of Equity
14.4%
Cost of Debt
1.4%
Debt to Equity
47.4%
Beta
0.7
Stock quality
6/10
Good
DAC
is 105.2% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

DAC WACC

Recent WACC calculation

as of Mar 11, 2025
Cost of Equity
% share of Total Capital
14.4%
67.8%
Risk-free rate
4.3%
Beta
1.4
Equity Risk Premium
4.6%
Country risk premium
3.7%
Cost of Debt (after-tax)
% share of Total Capital
1.4%
32.2%
Average Cost of Debt
1.4%
Effective Tax Rate
0.0%
WACC
10.2%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

DAC Cost of Equity

Recent Cost of Equity calculation

as of Mar 11, 2025
Risk-free rate
4.3%
Beta
1.4
Equity risk premium
4.6%
Country risk premium
3.7%
Cost of Equity
14.4%

Cost of Equity dynamics

DAC vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Danaos Corporation logo
Danaos CorporationDAC
10.2%
4.2%
(9.8%)
49.8%
Median Peer Set
6.7%
10.6%
(17.3%)
13.1%
Kirby Corporation logo
Kirby CorporationKEX
8.3%
5.6%
31.3%
8.8%
Star Bulk Carriers Corp. logo
Star Bulk Carriers Corp.SBLK
8.2%
33.3%
223.9%
24.1%
Matson, Inc. logo
Matson, Inc.MATX
7.8%
10.6%
67.9%
13.9%
Navios Maritime Partners L.P. logo
Navios Maritime Partners L.P.NMM
7.2%
8.0%
(25.2%)
33.2%
Golden Ocean Group Limited logo
Golden Ocean Group LimitedGOGL
6.7%
(20.4%)
(75.7%)
12.7%
Costamare Inc. logo
Costamare Inc.CMRE
6.5%
37.9%
(17.3%)
15.4%
Capital Product Partners L.P. logo
Capital Product Partners L.P.CPLP
4.0%
20.6%
(76.0%)
13.1%
SFL Corporation Ltd. logo
SFL Corporation Ltd.SFL
3.7%
11.0%
(35.9%)
11.3%
ZIM Integrated Shipping Services Ltd. logo
ZIM Integrated Shipping Services Ltd.ZIM
negative
(58.9%)
N/A
(52.2%)

Explore more intrinsic value tools hub for DAC

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Danaos Corporation's discount rate as of Mar 11, 2025?

As of Mar 11, 2025, Danaos Corporation's discount rate is 10.23%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Danaos Corporation's capital structure and risk profile.

What is Danaos Corporation's weighted average cost of capital (WACC)?

Danaos Corporation's WACC as of Mar 11, 2025, is 10.23%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Danaos Corporation's cost of equity?

Danaos Corporation's cost of equity is 14.4%, as of Mar 11, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.