SIRI
Sirius XM Holdings Inc
Price:  
4.68 
USD
Volume:  
12,106,003.00
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 7.4%.

The Cost of Equity of Sirius XM Holdings Inc (SIRI) is 9.00%.
The Cost of Debt of Sirius XM Holdings Inc (SIRI) is 5.20%.

Range Selected
Cost of equity 7.90% - 10.10% 9.00%
Tax rate 21.10% - 24.00% 22.55%
Cost of debt 4.70% - 5.70% 5.20%
WACC 6.5% - 8.3% 7.4%
WACC

SIRI WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.8 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.10%
Tax rate 21.10% 24.00%
Debt/Equity ratio 0.46 0.46
Cost of debt 4.70% 5.70%
After-tax WACC 6.5% 8.3%
Selected WACC 7.4%