SPR
Spirit AeroSystems Holdings Inc
Price:  
30.54 
USD
Volume:  
2,376,559.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPR WACC - Weighted Average Cost of Capital

The WACC of Spirit AeroSystems Holdings Inc (SPR) is 9.0%.

The Cost of Equity of Spirit AeroSystems Holdings Inc (SPR) is 12.50%.
The Cost of Debt of Spirit AeroSystems Holdings Inc (SPR) is 6.40%.

Range Selected
Cost of equity 9.90% - 15.10% 12.50%
Tax rate 3.50% - 10.30% 6.90%
Cost of debt 5.80% - 7.00% 6.40%
WACC 7.6% - 10.4% 9.0%
WACC

SPR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.31 1.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 15.10%
Tax rate 3.50% 10.30%
Debt/Equity ratio 1.13 1.13
Cost of debt 5.80% 7.00%
After-tax WACC 7.6% 10.4%
Selected WACC 9.0%