SPSC
SPS Commerce Inc
Price:  
184.13 
USD
Volume:  
152,494.00
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 8.1%.

The Cost of Equity of SPS Commerce Inc (SPSC) is 12.10%.
The Cost of Debt of SPS Commerce Inc (SPSC) is 5.00%.

Range Selected
Cost of equity 10.10% - 14.10% 12.10%
Tax rate 18.60% - 21.10% 19.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 9.0% 8.1%
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 1.35 1.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.10% 14.10%
Tax rate 18.60% 21.10%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 9.0%
Selected WACC 8.1%