SPWH
Sportsmans Warehouse Holdings Inc
Price:  
3.32 
USD
Volume:  
431,737.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPWH WACC - Weighted Average Cost of Capital

The WACC of Sportsmans Warehouse Holdings Inc (SPWH) is 6.4%.

The Cost of Equity of Sportsmans Warehouse Holdings Inc (SPWH) is 7.55%.
The Cost of Debt of Sportsmans Warehouse Holdings Inc (SPWH) is 7.00%.

Range Selected
Cost of equity 6.30% - 8.80% 7.55%
Tax rate 24.50% - 24.80% 24.65%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.8% - 7.0% 6.4%
WACC

SPWH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.52 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.80%
Tax rate 24.50% 24.80%
Debt/Equity ratio 1.01 1.01
Cost of debt 7.00% 7.00%
After-tax WACC 5.8% 7.0%
Selected WACC 6.4%