The WACC of Gray Television Inc (GTN) is 6.3%.
Range | Selected | |
Cost of equity | 9.50% - 28.20% | 18.85% |
Tax rate | 25.40% - 27.50% | 26.45% |
Cost of debt | 5.20% - 9.10% | 7.15% |
WACC | 4.3% - 8.2% | 6.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.21 | 4.16 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.50% | 28.20% |
Tax rate | 25.40% | 27.50% |
Debt/Equity ratio | 12.18 | 12.18 |
Cost of debt | 5.20% | 9.10% |
After-tax WACC | 4.3% | 8.2% |
Selected WACC | 6.3% | |