The WACC of Sportsmans Warehouse Holdings Inc (SPWH) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.40% | 7.25% |
| Tax rate | 24.50% - 24.80% | 24.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.6% - 6.6% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.48 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.40% |
| Tax rate | 24.50% | 24.80% |
| Debt/Equity ratio | 1.36 | 1.36 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.6% | 6.6% |
| Selected WACC | 6.1% | |