SIRI
Sirius XM Holdings Inc
Price:  
25.22 
USD
Volume:  
14,208,645.00
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 8.0%.

The Cost of Equity of Sirius XM Holdings Inc (SIRI) is 8.25%.
The Cost of Debt of Sirius XM Holdings Inc (SIRI) is 10.05%.

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%
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 0.46 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%