The WACC of Dave & Buster's Entertainment Inc (PLAY) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.50% | 8.05% |
| Tax rate | 21.10% - 21.60% | 21.35% |
| Cost of debt | 7.50% - 9.00% | 8.25% |
| WACC | 6.2% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.59 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.50% |
| Tax rate | 21.10% | 21.60% |
| Debt/Equity ratio | 1.04 | 1.04 |
| Cost of debt | 7.50% | 9.00% |
| After-tax WACC | 6.2% | 8.3% |
| Selected WACC | 7.2% | |