CHDN
Churchill Downs Inc
Price:  
116.25 
USD
Volume:  
354,109.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHDN WACC - Weighted Average Cost of Capital

The WACC of Churchill Downs Inc (CHDN) is 7.9%.

The Cost of Equity of Churchill Downs Inc (CHDN) is 9.20%.
The Cost of Debt of Churchill Downs Inc (CHDN) is 7.25%.

Range Selected
Cost of equity 7.70% - 10.70% 9.20%
Tax rate 26.40% - 27.70% 27.05%
Cost of debt 6.00% - 8.50% 7.25%
WACC 6.6% - 9.2% 7.9%
WACC

CHDN WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.78 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.70%
Tax rate 26.40% 27.70%
Debt/Equity ratio 0.51 0.51
Cost of debt 6.00% 8.50%
After-tax WACC 6.6% 9.2%
Selected WACC 7.9%