The WACC of Gray Television Inc (GTN) is 5.8%.
| Range | Selected | |
| Cost of equity | 10.90% - 39.00% | 24.95% |
| Tax rate | 25.40% - 27.50% | 26.45% |
| Cost of debt | 5.20% - 7.50% | 6.35% |
| WACC | 4.3% - 7.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.53 | 6.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.90% | 39.00% |
| Tax rate | 25.40% | 27.50% |
| Debt/Equity ratio | 16.53 | 16.53 |
| Cost of debt | 5.20% | 7.50% |
| After-tax WACC | 4.3% | 7.3% |
| Selected WACC | 5.8% | |