The WACC of Select Medical Holdings Corp (SEM) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.40% | 9.55% |
| Tax rate | 23.00% - 24.00% | 23.50% |
| Cost of debt | 5.10% - 7.50% | 6.30% |
| WACC | 6.1% - 8.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.84 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.40% |
| Tax rate | 23.00% | 24.00% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 5.10% | 7.50% |
| After-tax WACC | 6.1% | 8.9% |
| Selected WACC | 7.5% | |