GTN
Gray Television Inc
Price:  
3.32 
USD
Volume:  
806,004.00
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 5.8%.

The Cost of Equity of Gray Television Inc (GTN) is 27.00%.
The Cost of Debt of Gray Television Inc (GTN) is 6.35%.

Range Selected
Cost of equity 10.80% - 43.20% 27.00%
Tax rate 25.40% - 27.50% 26.45%
Cost of debt 5.20% - 7.50% 6.35%
WACC 4.2% - 7.4% 5.8%
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 1.51 6.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.80% 43.20%
Tax rate 25.40% 27.50%
Debt/Equity ratio 18.62 18.62
Cost of debt 5.20% 7.50%
After-tax WACC 4.2% 7.4%
Selected WACC 5.8%