SPKE
Spark Energy Inc
Price:  
11.37 
USD
Volume:  
87,312.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPKE WACC - Weighted Average Cost of Capital

The WACC of Spark Energy Inc (SPKE) is 6.4%.

The Cost of Equity of Spark Energy Inc (SPKE) is 7.05%.
The Cost of Debt of Spark Energy Inc (SPKE) is 4.55%.

Range Selected
Cost of equity 6.00% - 8.10% 7.05%
Tax rate 18.00% - 19.80% 18.90%
Cost of debt 4.00% - 5.10% 4.55%
WACC 5.5% - 7.3% 6.4%
WACC

SPKE WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 0.68 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.10%
Tax rate 18.00% 19.80%
Debt/Equity ratio 0.25 0.25
Cost of debt 4.00% 5.10%
After-tax WACC 5.5% 7.3%
Selected WACC 6.4%

SPKE'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 SPKE:

cost_of_equity (7.05%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (0.68) + 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.