Skip to content

PENN Entertainment, Inc. Common Stock (PENN) — WACC Analysis

WACC Breakdown

PENN Entertainment, Inc. Common Stock (PENN) has a weighted average cost of capital (WACC) of 12.6%. The cost of equity is 9.2%, derived from a beta of 1.00 and a risk-free rate of 5.0%. The after-tax cost of debt is 15.5%. The capital structure is 46.2% equity and 53.8% debt.

Interpretation

A WACC of 12.6% indicates that the market perceives PENN Entertainment, Inc. Common Stock as higher-risk, requiring a greater return to compensate investors.

Investors can compare PENN's WACC of 12.6% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

PENN WACC: 12.58% for PENN Entertainment, Inc. Common Stock

Current inputs imply a 9.19% cost of equity and a 15.48% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

PENN Entertainment, Inc. Common Stock Common Stock (PENN) WACC Results
Weighted Average Cost of Capital
12.58%
Cost of Equity
9.19%
Risk-Free Rate4.96%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
15.48%
Pre-Tax Cost of Debt15.48%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 46.18%($2414.98M)
Debt: 53.82%($2814.70M)
Equity Component
4.24%
46.18% × 9.19%
Debt Component
8.33%
53.82% × 15.48%

PENN Entertainment, Inc. Common Stock (PENN) WACC in context

PENN Entertainment, Inc. Common Stock (PENN) currently screens with an estimated WACC of 12.58%. That blends a 9.19% cost of equity, a 15.48% pre-tax cost of debt, and a 46.18% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What PENN WACC implies

A 12.58% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates PENN

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 46.18% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

PENN Company Analysis

Review profitability, valuation multiples, filings, and business context.

PENN DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.