SPSC
SPS Commerce Inc
Price:  
185.16 
USD
Volume:  
350,091.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPSC WACC - Weighted Average Cost of Capital

The WACC of SPS Commerce Inc (SPSC) is 7.6%.

The Cost of Equity of SPS Commerce Inc (SPSC) is 11.30%.
The Cost of Debt of SPS Commerce Inc (SPSC) is 5.00%.

Range Selected
Cost of equity 9.40% - 13.20% 11.30%
Tax rate 18.60% - 21.10% 19.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.6% 7.6%
WACC

SPSC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.19 1.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 13.20%
Tax rate 18.60% 21.10%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.6%
Selected WACC 7.6%