The WACC of Grainger PLC (GRI.L) is 7.0%.
Range | Selected | |
Cost of equity | 8.10% - 10.40% | 9.25% |
Tax rate | 14.90% - 19.10% | 17.00% |
Cost of debt | 4.00% - 7.10% | 5.55% |
WACC | 5.9% - 8.2% | 7.0% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.69 | 0.77 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.10% | 10.40% |
Tax rate | 14.90% | 19.10% |
Debt/Equity ratio | 0.91 | 0.91 |
Cost of debt | 4.00% | 7.10% |
After-tax WACC | 5.9% | 8.2% |
Selected WACC | 7.0% | |