The WACC of Dave & Buster's Entertainment Inc (PLAY) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.70% - 14.90% | 11.30% |
| Tax rate | 21.10% - 21.60% | 21.35% |
| Cost of debt | 9.00% - 9.10% | 9.05% |
| WACC | 7.4% - 10.7% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.84 | 1.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 14.90% |
| Tax rate | 21.10% | 21.60% |
| Debt/Equity ratio | 1.19 | 1.19 |
| Cost of debt | 9.00% | 9.10% |
| After-tax WACC | 7.4% | 10.7% |
| Selected WACC | 9.0% | |