SEM
Select Medical Holdings Corp
Price:  
19.84 
USD
Volume:  
1,290,240.00
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 7.2%.

The Cost of Equity of Select Medical Holdings Corp (SEM) is 10.90%.
The Cost of Debt of Select Medical Holdings Corp (SEM) is 6.05%.

Range Selected
Cost of equity 9.10% - 12.70% 10.90%
Tax rate 23.00% - 24.00% 23.50%
Cost of debt 5.10% - 7.00% 6.05%
WACC 6.1% - 8.4% 7.2%
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 1.14 1.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 12.70%
Tax rate 23.00% 24.00%
Debt/Equity ratio 1.44 1.44
Cost of debt 5.10% 7.00%
After-tax WACC 6.1% 8.4%
Selected WACC 7.2%