SPSC
SPS Commerce Inc
Price:  
146.21 
USD
Volume:  
420,595.00
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 6.8%.

The Cost of Equity of SPS Commerce Inc (SPSC) is 9.75%.
The Cost of Debt of SPS Commerce Inc (SPSC) is 5.00%.

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%
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 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%