The WACC of GrowGeneration Corp (GRWG) is 13.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.50% | 7.85% |
| Tax rate | 1.10% - 7.40% | 4.25% |
| Cost of debt | 7.00% - 32.60% | 19.80% |
| WACC | 6.6% - 19.9% | 13.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.52 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.50% |
| Tax rate | 1.10% | 7.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 32.60% |
| After-tax WACC | 6.6% | 19.9% |
| Selected WACC | 13.2% | |