The WACC of Scientific Games Corp (SGMS) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.50% | 9.80% |
| Tax rate | 7.10% - 9.80% | 8.45% |
| Cost of debt | 5.90% - 13.10% | 9.50% |
| WACC | 6.5% - 11.7% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.16 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.50% |
| Tax rate | 7.10% | 9.80% |
| Debt/Equity ratio | 1.55 | 1.55 |
| Cost of debt | 5.90% | 13.10% |
| After-tax WACC | 6.5% | 11.7% |
| Selected WACC | 9.1% | |