SIBN
SI-BONE Inc
Price:  
13.83 
USD
Volume:  
301,473.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIBN WACC - Weighted Average Cost of Capital

The WACC of SI-BONE Inc (SIBN) is 8.7%.

The Cost of Equity of SI-BONE Inc (SIBN) is 8.85%.
The Cost of Debt of SI-BONE Inc (SIBN) is 8.00%.

Range Selected
Cost of equity 7.40% - 10.30% 8.85%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 9.00% 8.00%
WACC 7.3% - 10.1% 8.7%
WACC

SIBN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.77 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.30%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.06 0.06
Cost of debt 7.00% 9.00%
After-tax WACC 7.3% 10.1%
Selected WACC 8.7%