CHDN
Churchill Downs Inc
Price:  
138.91 
USD
Volume:  
955,402.00
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 7.5%.

The Cost of Equity of Churchill Downs Inc (CHDN) is 8.65%.
The Cost of Debt of Churchill Downs Inc (CHDN) is 7.00%.

Range Selected
Cost of equity 7.30% - 10.00% 8.65%
Tax rate 26.90% - 27.70% 27.30%
Cost of debt 5.80% - 8.20% 7.00%
WACC 6.3% - 8.7% 7.5%
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 0.74 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.00%
Tax rate 26.90% 27.70%
Debt/Equity ratio 0.48 0.48
Cost of debt 5.80% 8.20%
After-tax WACC 6.3% 8.7%
Selected WACC 7.5%