The WACC of Grocery Outlet Holding Corp (GO) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.60% | 7.60% |
| Tax rate | 17.40% - 20.80% | 19.10% |
| Cost of debt | 4.40% - 5.60% | 5.00% |
| WACC | 6.2% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.6 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.60% |
| Tax rate | 17.40% | 20.80% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.40% | 5.60% |
| After-tax WACC | 6.2% | 8.1% |
| Selected WACC | 7.1% | |