The WACC of SPS Commerce Inc (SPSC) is 6.8%.
Range | Selected | |
Cost of equity | 7.10% - 12.40% | 9.75% |
Tax rate | 20.20% - 22.60% | 21.40% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.5% - 8.2% | 6.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.7 | 1.35 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 12.40% |
Tax rate | 20.20% | 22.60% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.5% | 8.2% |
Selected WACC | 6.8% | |