GNOG
Golden Nugget Online Gaming Inc
Price:  
5.78 
USD
Volume:  
6,559,000.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GNOG WACC - Weighted Average Cost of Capital

The WACC of Golden Nugget Online Gaming Inc (GNOG) is 7.9%.

The Cost of Equity of Golden Nugget Online Gaming Inc (GNOG) is 8.80%.
The Cost of Debt of Golden Nugget Online Gaming Inc (GNOG) is 7.00%.

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%
WACC

GNOG WACC calculation

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%