The WACC of Graphic Packaging Holding Co (GPK) is 6.5%.
Range | Selected | |
Cost of equity | 7.00% - 9.40% | 8.20% |
Tax rate | 22.10% - 23.80% | 22.95% |
Cost of debt | 4.00% - 5.10% | 4.55% |
WACC | 5.6% - 7.4% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.68 | 0.81 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 9.40% |
Tax rate | 22.10% | 23.80% |
Debt/Equity ratio | 0.58 | 0.58 |
Cost of debt | 4.00% | 5.10% |
After-tax WACC | 5.6% | 7.4% |
Selected WACC | 6.5% | |