PENN
Penn National Gaming Inc
Price:  
19.77 
USD
Volume:  
14,561,027.00
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 7.3%.

The Cost of Equity of Penn National Gaming Inc (PENN) is 12.45%.
The Cost of Debt of Penn National Gaming Inc (PENN) is 6.85%.

Range Selected
Cost of equity 9.30% - 15.60% 12.45%
Tax rate 21.10% - 23.80% 22.45%
Cost of debt 6.70% - 7.00% 6.85%
WACC 6.4% - 8.3% 7.3%
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 1.19 1.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 15.60%
Tax rate 21.10% 23.80%
Debt/Equity ratio 2.49 2.49
Cost of debt 6.70% 7.00%
After-tax WACC 6.4% 8.3%
Selected WACC 7.3%