The WACC of Penn National Gaming Inc (PENN) is 11.2%.
| Range | Selected | |
| Cost of equity | 7.80% - 12.20% | 10.00% |
| Tax rate | 21.10% - 23.80% | 22.45% |
| Cost of debt | 6.70% - 23.90% | 15.30% |
| WACC | 6.0% - 16.5% | 11.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.85 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 12.20% |
| Tax rate | 21.10% | 23.80% |
| Debt/Equity ratio | 2.57 | 2.57 |
| Cost of debt | 6.70% | 23.90% |
| After-tax WACC | 6.0% | 16.5% |
| Selected WACC | 11.2% | |