The WACC of GMS Inc (GMS) is 9.2%.
| Range | Selected | |
| Cost of equity | 9.90% - 13.20% | 11.55% |
| Tax rate | 25.40% - 25.80% | 25.60% |
| Cost of debt | 5.20% - 5.60% | 5.40% |
| WACC | 8.0% - 10.4% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.32 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 13.20% |
| Tax rate | 25.40% | 25.80% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 5.20% | 5.60% |
| After-tax WACC | 8.0% | 10.4% |
| Selected WACC | 9.2% | |