FLL
Full House Resorts Inc
Price:  
5.05 
USD
Volume:  
67,760.00
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 11.8%.

The Cost of Equity of Full House Resorts Inc (FLL) is 7.75%.
The Cost of Debt of Full House Resorts Inc (FLL) is 14.30%.

Range Selected
Cost of equity 6.80% - 8.70% 7.75%
Tax rate 2.70% - 7.10% 4.90%
Cost of debt 8.70% - 19.90% 14.30%
WACC 8.0% - 15.6% 11.8%
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 0.64 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 8.70%
Tax rate 2.70% 7.10%
Debt/Equity ratio 2.44 2.44
Cost of debt 8.70% 19.90%
After-tax WACC 8.0% 15.6%
Selected WACC 11.8%