FLL
Full House Resorts Inc
Price:  
4.53 
USD
Volume:  
99,406.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLL WACC - Weighted Average Cost of Capital

The WACC of Full House Resorts Inc (FLL) is 7.1%.

The Cost of Equity of Full House Resorts Inc (FLL) is 6.95%.
The Cost of Debt of Full House Resorts Inc (FLL) is 7.35%.

Range Selected
Cost of equity 5.50% - 8.40% 6.95%
Tax rate 2.70% - 3.90% 3.30%
Cost of debt 7.00% - 7.70% 7.35%
WACC 6.5% - 7.7% 7.1%
WACC

FLL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.35 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.40%
Tax rate 2.70% 3.90%
Debt/Equity ratio 2.92 2.92
Cost of debt 7.00% 7.70%
After-tax WACC 6.5% 7.7%
Selected WACC 7.1%