FLL
Full House Resorts Inc
Price:  
4.70 
USD
Volume:  
108,417.00
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 12.2%.

The Cost of Equity of Full House Resorts Inc (FLL) is 8.85%.
The Cost of Debt of Full House Resorts Inc (FLL) is 13.80%.

Range Selected
Cost of equity 7.10% - 10.60% 8.85%
Tax rate 2.70% - 3.90% 3.30%
Cost of debt 7.70% - 19.90% 13.80%
WACC 7.4% - 16.9% 12.2%
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 0.7 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 10.60%
Tax rate 2.70% 3.90%
Debt/Equity ratio 2.88 2.88
Cost of debt 7.70% 19.90%
After-tax WACC 7.4% 16.9%
Selected WACC 12.2%