SPB
Spectrum Brands Holdings Inc
Price:  
57.77 
USD
Volume:  
611,425.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPB WACC - Weighted Average Cost of Capital

The WACC of Spectrum Brands Holdings Inc (SPB) is 5.6%.

The Cost of Equity of Spectrum Brands Holdings Inc (SPB) is 6.35%.
The Cost of Debt of Spectrum Brands Holdings Inc (SPB) is 5.45%.

Range Selected
Cost of equity 5.50% - 7.20% 6.35%
Tax rate 31.40% - 41.80% 36.60%
Cost of debt 5.30% - 5.60% 5.45%
WACC 5.0% - 6.1% 5.6%
WACC

SPB WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.36 0.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.20%
Tax rate 31.40% 41.80%
Debt/Equity ratio 0.39 0.39
Cost of debt 5.30% 5.60%
After-tax WACC 5.0% 6.1%
Selected WACC 5.6%

SPB's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SPB:

cost_of_equity (6.35%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.36) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.