The WACC of SPS Commerce Inc (SPSC) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.90% - 14.10% | 11.50% |
| Tax rate | 18.60% - 21.10% | 19.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.1 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 14.10% |
| Tax rate | 18.60% | 21.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 9.0% |
| Selected WACC | 7.8% | |