The WACC of Service Corporation International (SCI) is 6.8%.
Range | Selected | |
Cost of equity | 6.90% - 8.90% | 7.90% |
Tax rate | 22.70% - 23.60% | 23.15% |
Cost of debt | 4.30% - 5.60% | 4.95% |
WACC | 6.0% - 7.7% | 6.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.67 | 0.73 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.90% | 8.90% |
Tax rate | 22.70% | 23.60% |
Debt/Equity ratio | 0.38 | 0.38 |
Cost of debt | 4.30% | 5.60% |
After-tax WACC | 6.0% | 7.7% |
Selected WACC | 6.8% | |