PLAY
Dave & Buster's Entertainment Inc
Price:  
62.71 
USD
Volume:  
758,994.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLAY WACC - Weighted Average Cost of Capital

The WACC of Dave & Buster's Entertainment Inc (PLAY) is 8.9%.

The Cost of Equity of Dave & Buster's Entertainment Inc (PLAY) is 10.25%.
The Cost of Debt of Dave & Buster's Entertainment Inc (PLAY) is 7.75%.

Range Selected
Cost of equity 8.80% - 11.70% 10.25%
Tax rate 20.90% - 21.10% 21.00%
Cost of debt 7.70% - 7.80% 7.75%
WACC 7.9% - 9.9% 8.9%
WACC

PLAY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.07 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.70%
Tax rate 20.90% 21.10%
Debt/Equity ratio 0.48 0.48
Cost of debt 7.70% 7.80%
After-tax WACC 7.9% 9.9%
Selected WACC 8.9%