PLAY
Dave & Buster's Entertainment Inc
Price:  
43.77 
USD
Volume:  
2,618,252.00
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 8.1%.

The Cost of Equity of Dave & Buster's Entertainment Inc (PLAY) is 9.20%.
The Cost of Debt of Dave & Buster's Entertainment Inc (PLAY) is 8.35%.

Range Selected
Cost of equity 7.80% - 10.60% 9.20%
Tax rate 21.10% - 21.60% 21.35%
Cost of debt 7.70% - 9.00% 8.35%
WACC 7.1% - 9.1% 8.1%
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 0.85 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.60%
Tax rate 21.10% 21.60%
Debt/Equity ratio 0.73 0.73
Cost of debt 7.70% 9.00%
After-tax WACC 7.1% 9.1%
Selected WACC 8.1%