GPK
Graphic Packaging Holding Co
Price:  
28.13 
USD
Volume:  
1,424,562.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPK WACC - Weighted Average Cost of Capital

The WACC of Graphic Packaging Holding Co (GPK) is 6.7%.

The Cost of Equity of Graphic Packaging Holding Co (GPK) is 8.65%.
The Cost of Debt of Graphic Packaging Holding Co (GPK) is 4.70%.

Range Selected
Cost of equity 7.60% - 9.70% 8.65%
Tax rate 22.10% - 23.80% 22.95%
Cost of debt 4.00% - 5.40% 4.70%
WACC 5.9% - 7.6% 6.7%
WACC

GPK WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.8 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 9.70%
Tax rate 22.10% 23.80%
Debt/Equity ratio 0.62 0.62
Cost of debt 4.00% 5.40%
After-tax WACC 5.9% 7.6%
Selected WACC 6.7%