The WACC of Gray Television Inc (GTN) is 7.5%.
| Range | Selected | |
| Cost of equity | 11.60% - 21.70% | 16.65% |
| Tax rate | 24.30% - 25.10% | 24.70% |
| Cost of debt | 5.60% - 12.40% | 9.00% |
| WACC | 4.8% - 10.3% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.68 | 3.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 21.70% |
| Tax rate | 24.30% | 25.10% |
| Debt/Equity ratio | 11.47 | 11.47 |
| Cost of debt | 5.60% | 12.40% |
| After-tax WACC | 4.8% | 10.3% |
| Selected WACC | 7.5% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for GTN:
cost_of_equity (16.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.68) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.