The WACC of Wynn Resorts Ltd (WYNN) is 7.2%.
| Range | Selected | |
| Cost of equity | 8.50% - 12.00% | 10.25% |
| Tax rate | 19.80% - 33.70% | 26.75% |
| Cost of debt | 4.90% - 9.10% | 7.00% |
| WACC | 5.9% - 8.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.01 | 1.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 12.00% |
| Tax rate | 19.80% | 33.70% |
| Debt/Equity ratio | 1.35 | 1.35 |
| Cost of debt | 4.90% | 9.10% |
| After-tax WACC | 5.9% | 8.6% |
| Selected WACC | 7.2% | |