PLAY
Dave & Buster's Entertainment Inc
Price:  
36.80 
USD
Volume:  
3,820,570.00
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 8.8%.

The Cost of Equity of Dave & Buster's Entertainment Inc (PLAY) is 10.90%.
The Cost of Debt of Dave & Buster's Entertainment Inc (PLAY) is 8.25%.

Range Selected
Cost of equity 7.70% - 14.10% 10.90%
Tax rate 21.10% - 21.60% 21.35%
Cost of debt 7.50% - 9.00% 8.25%
WACC 6.8% - 10.8% 8.8%
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 0.83 1.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 14.10%
Tax rate 21.10% 21.60%
Debt/Equity ratio 0.89 0.89
Cost of debt 7.50% 9.00%
After-tax WACC 6.8% 10.8%
Selected WACC 8.8%