The WACC of Drive Shack Inc (DS) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.20% | 6.50% |
| Tax rate | 3.90% - 4.40% | 4.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.2% - 6.8% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.32 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.20% |
| Tax rate | 3.90% | 4.40% |
| Debt/Equity ratio | 3.99 | 3.99 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.2% | 6.8% |
| Selected WACC | 5.5% | |