SAVE
Spirit Airlines Inc
Price:  
1.08 
USD
Volume:  
25,732,854.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Spirit WACC - Weighted Average Cost of Capital

The WACC of Spirit Airlines Inc (SAVE) is 6.2%.

The Cost of Equity of Spirit Airlines Inc (SAVE) is 59.35%.
The Cost of Debt of Spirit Airlines Inc (SAVE) is 5.50%.

Range Selected
Cost of equity 49.50% - 69.20% 59.35%
Tax rate 20.50% - 21.30% 20.90%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.8% - 7.7% 6.2%
WACC

Spirit WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 9.93 11.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 49.50% 69.20%
Tax rate 20.50% 21.30%
Debt/Equity ratio 28.5 28.5
Cost of debt 4.00% 7.00%
After-tax WACC 4.8% 7.7%
Selected WACC 6.2%