The WACC of Golden Nugget Online Gaming Inc (GNOG) is 7.9%.
Range | Selected | |
Cost of equity | 7.70% - 9.90% | 8.80% |
Tax rate | 27.00% - 27.00% | 27.00% |
Cost of debt | 7.00% - 7.00% | 7.00% |
WACC | 7.1% - 8.8% | 7.9% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 4.2% | 5.2% |
Adjusted beta | 1.07 | 1.09 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.70% | 9.90% |
Tax rate | 27.00% | 27.00% |
Debt/Equity ratio | 0.3 | 0.3 |
Cost of debt | 7.00% | 7.00% |
After-tax WACC | 7.1% | 8.8% |
Selected WACC | 7.9% | |