GPK
Graphic Packaging Holding Co
Price:  
26.83 
USD
Volume:  
1,732,543.00
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 6.3%.

The Cost of Equity of Graphic Packaging Holding Co (GPK) is 8.20%.
The Cost of Debt of Graphic Packaging Holding Co (GPK) is 4.55%.

Range Selected
Cost of equity 6.90% - 9.50% 8.20%
Tax rate 22.10% - 23.80% 22.95%
Cost of debt 4.00% - 5.10% 4.55%
WACC 5.4% - 7.2% 6.3%
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 0.67 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.50%
Tax rate 22.10% 23.80%
Debt/Equity ratio 0.68 0.68
Cost of debt 4.00% 5.10%
After-tax WACC 5.4% 7.2%
Selected WACC 6.3%