The WACC of Rush Street Interactive Inc (RSI) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.90% - 8.90% | 7.90% |
| Tax rate | 7.10% - 13.50% | 10.30% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 6.9% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.65 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 8.90% |
| Tax rate | 7.10% | 13.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 6.9% | 8.9% |
| Selected WACC | 7.9% | |