EVRI
Everi Holdings Inc
Price:  
13.77 
USD
Volume:  
1,197,461.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EVRI WACC - Weighted Average Cost of Capital

The WACC of Everi Holdings Inc (EVRI) is 8.4%.

The Cost of Equity of Everi Holdings Inc (EVRI) is 7.75%.
The Cost of Debt of Everi Holdings Inc (EVRI) is 11.30%.

Range Selected
Cost of equity 6.40% - 9.10% 7.75%
Tax rate 13.00% - 19.80% 16.40%
Cost of debt 7.00% - 15.60% 11.30%
WACC 6.2% - 10.7% 8.4%
WACC

EVRI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.54 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.10%
Tax rate 13.00% 19.80%
Debt/Equity ratio 0.8 0.8
Cost of debt 7.00% 15.60%
After-tax WACC 6.2% 10.7%
Selected WACC 8.4%