DS
Drive Shack Inc
Price:  
0.17 
USD
Volume:  
8,197,130.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DS WACC - Weighted Average Cost of Capital

The WACC of Drive Shack Inc (DS) is 5.5%.

The Cost of Equity of Drive Shack Inc (DS) is 6.50%.
The Cost of Debt of Drive Shack Inc (DS) is 5.50%.

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%
WACC

DS WACC calculation

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%