The WACC of SPS Commerce Inc (SPSC) is 7.7%.
Range | Selected | |
Cost of equity | 8.80% - 14.00% | 11.40% |
Tax rate | 18.60% - 21.10% | 19.85% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.4% - 9.0% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.07 | 1.64 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 14.00% |
Tax rate | 18.60% | 21.10% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.4% | 9.0% |
Selected WACC | 7.7% | |