The WACC of SolarWinds Corp (SWI) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.10% | 9.70% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 6.30% - 9.10% | 7.70% |
| WACC | 7.2% - 9.9% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.95 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.10% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 6.30% | 9.10% |
| After-tax WACC | 7.2% | 9.9% |
| Selected WACC | 8.6% | |