GTN
Gray Television Inc
Price:  
5.72 
USD
Volume:  
1,162,525.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTN WACC - Weighted Average Cost of Capital

The WACC of Gray Television Inc (GTN) is 6.8%.

The Cost of Equity of Gray Television Inc (GTN) is 19.55%.
The Cost of Debt of Gray Television Inc (GTN) is 7.80%.

Range Selected
Cost of equity 11.40% - 27.70% 19.55%
Tax rate 26.40% - 27.90% 27.15%
Cost of debt 5.70% - 9.90% 7.80%
WACC 4.8% - 8.9% 6.8%
WACC

GTN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.64 4.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 27.70%
Tax rate 26.40% 27.90%
Debt/Equity ratio 11.01 11.01
Cost of debt 5.70% 9.90%
After-tax WACC 4.8% 8.9%
Selected WACC 6.8%