DKNG
Draftkings Inc
Price:  
33.61 
USD
Volume:  
9,357,197.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Draftkings WACC - Weighted Average Cost of Capital

The WACC of Draftkings Inc (DKNG) is 7.1%.

The Cost of Equity of Draftkings Inc (DKNG) is 7.25%.
The Cost of Debt of Draftkings Inc (DKNG) is 5.00%.

Range Selected
Cost of equity 6.30% - 8.20% 7.25%
Tax rate 1.00% - 2.70% 1.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 8.0% 7.1%
WACC

Draftkings WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.52 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.20%
Tax rate 1.00% 2.70%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 8.0%
Selected WACC 7.1%