The WACC of Full House Resorts Inc (FLL) is 13.7%.
| Range | Selected | |
| Cost of equity | 6.90% - 12.10% | 9.50% |
| Tax rate | 2.70% - 3.90% | 3.30% |
| Cost of debt | 7.70% - 23.90% | 15.80% |
| WACC | 7.4% - 20.0% | 13.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.66 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 12.10% |
| Tax rate | 2.70% | 3.90% |
| Debt/Equity ratio | 2.65 | 2.65 |
| Cost of debt | 7.70% | 23.90% |
| After-tax WACC | 7.4% | 20.0% |
| Selected WACC | 13.7% | |