SEM
Select Medical Holdings Corp
Price:  
34.24 
USD
Volume:  
564,212.00
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 7.4%.

The Cost of Equity of Select Medical Holdings Corp (SEM) is 9.55%.
The Cost of Debt of Select Medical Holdings Corp (SEM) is 6.40%.

Range Selected
Cost of equity 8.20% - 10.90% 9.55%
Tax rate 23.00% - 24.00% 23.50%
Cost of debt 5.10% - 7.70% 6.40%
WACC 6.3% - 8.6% 7.4%
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 0.94 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.90%
Tax rate 23.00% 24.00%
Debt/Equity ratio 0.85 0.85
Cost of debt 5.10% 7.70%
After-tax WACC 6.3% 8.6%
Selected WACC 7.4%