PENN
Penn National Gaming Inc
Price:  
19.45 
USD
Volume:  
2,228,300.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PENN WACC - Weighted Average Cost of Capital

The WACC of Penn National Gaming Inc (PENN) is 10.9%.

The Cost of Equity of Penn National Gaming Inc (PENN) is 9.10%.
The Cost of Debt of Penn National Gaming Inc (PENN) is 15.30%.

Range Selected
Cost of equity 7.40% - 10.80% 9.10%
Tax rate 21.10% - 23.80% 22.45%
Cost of debt 6.70% - 23.90% 15.30%
WACC 5.9% - 16.0% 10.9%
WACC

PENN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.76 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.80%
Tax rate 21.10% 23.80%
Debt/Equity ratio 2.46 2.46
Cost of debt 6.70% 23.90%
After-tax WACC 5.9% 16.0%
Selected WACC 10.9%