Skip to content

ZIM Integrated Shipping Services Ltd. (ZIM) — WACC Analysis

WACC Breakdown

ZIM Integrated Shipping Services Ltd. (ZIM) has a weighted average cost of capital (WACC) of 9.5%. The cost of equity is 9.5%, derived from a beta of 1.21 and a risk-free rate of 4.7%. The after-tax cost of debt is 4.0%. The capital structure is 100.0% equity and 0.0% debt.

Interpretation

A WACC of 9.5% is moderate, reflecting the market's balanced risk assessment of ZIM Integrated Shipping Services Ltd..

Investors can compare ZIM's WACC of 9.5% against industry peers to gauge its relative financing costs. A beta of 1.21 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

ZIM WACC: 9.49% for ZIM Integrated Shipping Services Ltd.

Current inputs imply a 9.49% cost of equity and a 5.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

ZIM Integrated Shipping Services Ltd. Common Stock (ZIM) WACC Results
Weighted Average Cost of Capital
9.49%
Cost of Equity
9.49%
Risk-Free Rate4.67%
Beta1.21
Market Risk Premium4.23%
Cost of Debt
3.95%
Pre-Tax Cost of Debt5.00%
Tax Rate21.00%
Tax Shield1.05%
Capital Structure
Equity: 100.00%($3307.06M)
Debt: 0.00%($0.00M)
Equity Component
9.49%
100.00% × 9.49%
Debt Component
0.00%
0.00% × 3.95%

ZIM Integrated Shipping Services Ltd. (ZIM) WACC in context

ZIM Integrated Shipping Services Ltd. (ZIM) currently screens with an estimated WACC of 9.49%. That blends a 9.49% cost of equity, a 5.00% pre-tax cost of debt, and a 100.00% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What ZIM WACC implies

A 9.49% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates ZIM

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.21 and equity accounts for 100.00% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.