The WACC of Select Medical Holdings Corp (SEM) is 7.1%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.30% | 10.70% |
| Tax rate | 23.00% - 24.00% | 23.50% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 6.0% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.14 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.30% |
| Tax rate | 23.00% | 24.00% |
| Debt/Equity ratio | 1.45 | 1.45 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 6.0% | 8.1% |
| Selected WACC | 7.1% | |