The WACC of GrafTech International Ltd (EAF) is 7.3%.
| Range | Selected | |
| Cost of equity | 9.50% - 13.80% | 11.65% |
| Tax rate | 13.60% - 14.90% | 14.25% |
| Cost of debt | 4.10% - 7.00% | 5.55% |
| WACC | 5.7% - 8.8% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.23 | 1.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 13.80% |
| Tax rate | 13.60% | 14.90% |
| Debt/Equity ratio | 1.75 | 1.75 |
| Cost of debt | 4.10% | 7.00% |
| After-tax WACC | 5.7% | 8.8% |
| Selected WACC | 7.3% | |