The WACC of SeaWorld Entertainment Inc (SEAS) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.30% | 9.50% |
| Tax rate | 18.80% - 26.60% | 22.70% |
| Cost of debt | 5.10% - 5.80% | 5.45% |
| WACC | 6.3% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.83 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.30% |
| Tax rate | 18.80% | 26.60% |
| Debt/Equity ratio | 0.66 | 0.66 |
| Cost of debt | 5.10% | 5.80% |
| After-tax WACC | 6.3% | 8.5% |
| Selected WACC | 7.4% | |