PENN
Penn National Gaming Inc
Price:  
16.03 
USD
Volume:  
3,863,310.00
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 10.6%.

The Cost of Equity of Penn National Gaming Inc (PENN) is 11.95%.
The Cost of Debt of Penn National Gaming Inc (PENN) is 13.30%.

Range Selected
Cost of equity 9.80% - 14.10% 11.95%
Tax rate 21.10% - 23.80% 22.45%
Cost of debt 6.70% - 19.90% 13.30%
WACC 6.4% - 14.9% 10.6%
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 1.29 1.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 14.10%
Tax rate 21.10% 23.80%
Debt/Equity ratio 2.99 2.99
Cost of debt 6.70% 19.90%
After-tax WACC 6.4% 14.9%
Selected WACC 10.6%