CHDN
Churchill Downs Inc
Price:  
128.20 
USD
Volume:  
514,319.00
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 6.5%.

The Cost of Equity of Churchill Downs Inc (CHDN) is 7.35%.
The Cost of Debt of Churchill Downs Inc (CHDN) is 6.65%.

Range Selected
Cost of equity 6.10% - 8.60% 7.35%
Tax rate 26.90% - 27.70% 27.30%
Cost of debt 5.80% - 7.50% 6.65%
WACC 5.5% - 7.5% 6.5%
WACC

CHDN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.49 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.60%
Tax rate 26.90% 27.70%
Debt/Equity ratio 0.52 0.52
Cost of debt 5.80% 7.50%
After-tax WACC 5.5% 7.5%
Selected WACC 6.5%