The WACC of Grocery Outlet Holding Corp (GO) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.50% | 8.35% |
| Tax rate | 21.30% - 23.00% | 22.15% |
| Cost of debt | 5.50% - 7.00% | 6.25% |
| WACC | 6.4% - 8.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.73 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.50% |
| Tax rate | 21.30% | 23.00% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 5.50% | 7.00% |
| After-tax WACC | 6.4% | 8.3% |
| Selected WACC | 7.4% | |