SEM
Select Medical Holdings Corp
Price:  
33.14 
USD
Volume:  
668,591.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEM WACC - Weighted Average Cost of Capital

The WACC of Select Medical Holdings Corp (SEM) is 7.5%.

The Cost of Equity of Select Medical Holdings Corp (SEM) is 9.90%.
The Cost of Debt of Select Medical Holdings Corp (SEM) is 6.30%.

Range Selected
Cost of equity 8.00% - 11.80% 9.90%
Tax rate 23.00% - 24.00% 23.50%
Cost of debt 5.10% - 7.50% 6.30%
WACC 6.1% - 8.9% 7.5%
WACC

SEM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.80%
Tax rate 23.00% 24.00%
Debt/Equity ratio 0.89 0.89
Cost of debt 5.10% 7.50%
After-tax WACC 6.1% 8.9%
Selected WACC 7.5%