GRWG
GrowGeneration Corp
Price:  
1.86 
USD
Volume:  
485,963.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRWG WACC - Weighted Average Cost of Capital

The WACC of GrowGeneration Corp (GRWG) is 13.3%.

The Cost of Equity of GrowGeneration Corp (GRWG) is 7.95%.
The Cost of Debt of GrowGeneration Corp (GRWG) is 19.80%.

Range Selected
Cost of equity 6.20% - 9.70% 7.95%
Tax rate 1.10% - 7.40% 4.25%
Cost of debt 7.00% - 32.60% 19.80%
WACC 6.6% - 20.0% 13.3%
WACC

GRWG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.51 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.70%
Tax rate 1.10% 7.40%
Debt/Equity ratio 1 1
Cost of debt 7.00% 32.60%
After-tax WACC 6.6% 20.0%
Selected WACC 13.3%