The WACC of Golden Entertainment Inc (GDEN) is 10.2%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.40% | 9.85% |
| Tax rate | 0.50% - 2.20% | 1.35% |
| Cost of debt | 6.00% - 15.60% | 10.80% |
| WACC | 7.3% - 13.1% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.97 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.40% |
| Tax rate | 0.50% | 2.20% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 6.00% | 15.60% |
| After-tax WACC | 7.3% | 13.1% |
| Selected WACC | 10.2% | |