The WACC of Rush Street Interactive Inc (RSI) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.70% | 6.60% |
| Tax rate | 5.10% - 7.10% | 6.10% |
| Cost of debt | 4.80% - 4.80% | 4.80% |
| WACC | 5.0% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.36 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.70% |
| Tax rate | 5.10% | 7.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.80% | 4.80% |
| After-tax WACC | 5.0% | 6.1% |
| Selected WACC | 5.6% | |