NEW
Stock Screener with Intrinsic Value
Danaos Corporation (DAC)
Last Price$78.4(1.0%)
Market Cap$1,517.4M
WACC
10.7%
Cost of Equity
15.0%
Cost of Debt
1.2%
Debt to Equity
44.7%
Beta
0.7
Stock quality
6/10
Good
DAC WACC
Crunching data... Almost there!
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.
DAC Cost of Equity
Crunching data... Almost there!
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 CorporationDAC
10.7%
(2.0%)
6.2%
59.2%
Median Peer Set
7.3%
8.0%
(35.9%)
12.7%
Kirby CorporationKEX
8.5%
11.0%
83.3%
7.2%
Matson, Inc.MATX
8.2%
(28.7%)
(69.1%)
9.6%
Star Bulk Carriers Corp.SBLK
7.7%
(33.9%)
(68.2%)
18.3%
Navios Maritime Partners L.P.NMM
7.6%
8.0%
(25.2%)
33.2%
Golden Ocean Group LimitedGOGL
7.3%
(20.4%)
(75.7%)
12.7%
Costamare Inc.CMRE
6.8%
35.7%
(30.8%)
25.5%
SFL Corporation Ltd.SFL
4.1%
11.0%
(35.9%)
11.3%
Capital Product Partners L.P.CPLP
4.0%
20.6%
(76.0%)
13.1%
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
Loved by
investors
worldwide
investors
worldwide
10K+
Investors
use our platform
#1
Top value investing hub
with all necessary tools
1K+
Experienced investors
in our community
4.9
Average rating across
all rating platforms
FAQ
What is Danaos Corporation's discount rate as of Feb 03, 2025?
As of Feb 03, 2025, Danaos Corporation's discount rate is 10.72%. 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 Feb 03, 2025, is 10.72%. 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 15.0%, as of Feb 03, 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.