The WACC of Churchill Downs Inc (CHDN) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.50% | 8.15% |
| Tax rate | 26.90% - 27.70% | 27.30% |
| Cost of debt | 5.80% - 7.50% | 6.65% |
| WACC | 6.0% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.64 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.50% |
| Tax rate | 26.90% | 27.70% |
| Debt/Equity ratio | 0.48 | 0.48 |
| Cost of debt | 5.80% | 7.50% |
| After-tax WACC | 6.0% | 8.2% |
| Selected WACC | 7.1% | |