The WACC of Graphic Packaging Holding Co (GPK) is 6.6%.
Range | Selected | |
Cost of equity | 7.30% - 9.60% | 8.45% |
Tax rate | 22.10% - 23.80% | 22.95% |
Cost of debt | 4.00% - 5.40% | 4.70% |
WACC | 5.7% - 7.5% | 6.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.74 | 0.84 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.30% | 9.60% |
Tax rate | 22.10% | 23.80% |
Debt/Equity ratio | 0.63 | 0.63 |
Cost of debt | 4.00% | 5.40% |
After-tax WACC | 5.7% | 7.5% |
Selected WACC | 6.6% | |