The WACC of Sirius XM Holdings Inc (SIRI) is 8.0%.
Range | Selected | |
Cost of equity | 6.00% - 10.50% | 8.25% |
Tax rate | 21.00% - 24.00% | 22.50% |
Cost of debt | 4.50% - 15.60% | 10.05% |
WACC | 4.8% - 11.2% | 8.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.46 | 1 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.00% | 10.50% |
Tax rate | 21.00% | 24.00% |
Debt/Equity ratio | 0.96 | 0.96 |
Cost of debt | 4.50% | 15.60% |
After-tax WACC | 4.8% | 11.2% |
Selected WACC | 8.0% | |