The WACC of SolarWinds Corp (SWI) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.30% | 9.45% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.00% - 9.10% | 7.05% |
| WACC | 6.3% - 9.8% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.82 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.30% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 5.00% | 9.10% |
| After-tax WACC | 6.3% | 9.8% |
| Selected WACC | 8.0% | |