GTN
Gray Television Inc
Price:  
4.92 
USD
Volume:  
1,029,321.00
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 8.0%.

The Cost of Equity of Gray Television Inc (GTN) is 22.10%.
The Cost of Debt of Gray Television Inc (GTN) is 9.25%.

Range Selected
Cost of equity 12.20% - 32.00% 22.10%
Tax rate 25.40% - 27.50% 26.45%
Cost of debt 5.20% - 13.30% 9.25%
WACC 4.6% - 11.5% 8.0%
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 1.8 4.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.20% 32.00%
Tax rate 25.40% 27.50%
Debt/Equity ratio 11.26 11.26
Cost of debt 5.20% 13.30%
After-tax WACC 4.6% 11.5%
Selected WACC 8.0%