SIRI
Sirius XM Holdings Inc
Price:  
2.69 
USD
Volume:  
61,776,810.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIRI WACC - Weighted Average Cost of Capital

The WACC of Sirius XM Holdings Inc (SIRI) is 6.9%.

The Cost of Equity of Sirius XM Holdings Inc (SIRI) is 9.30%.
The Cost of Debt of Sirius XM Holdings Inc (SIRI) is 4.95%.

Range Selected
Cost of equity 8.00% - 10.60% 9.30%
Tax rate 21.00% - 24.00% 22.50%
Cost of debt 4.50% - 5.40% 4.95%
WACC 6.0% - 7.7% 6.9%
WACC

SIRI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.60%
Tax rate 21.00% 24.00%
Debt/Equity ratio 0.82 0.82
Cost of debt 4.50% 5.40%
After-tax WACC 6.0% 7.7%
Selected WACC 6.9%