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% | |