The WACC of Penn National Gaming Inc (PENN) is 10.3%.
| Range | Selected | |
| Cost of equity | 8.30% - 12.70% | 10.50% |
| Tax rate | 21.10% - 23.80% | 22.45% |
| Cost of debt | 6.70% - 19.90% | 13.30% |
| WACC | 6.1% - 14.5% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.96 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 12.70% |
| Tax rate | 21.10% | 23.80% |
| Debt/Equity ratio | 2.58 | 2.58 |
| Cost of debt | 6.70% | 19.90% |
| After-tax WACC | 6.1% | 14.5% |
| Selected WACC | 10.3% | |