The WACC of Sportsmans Warehouse Holdings Inc (SPWH) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.20% - 10.60% | 8.40% |
| Tax rate | 24.50% - 24.80% | 24.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.6% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.51 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 10.60% |
| Tax rate | 24.50% | 24.80% |
| Debt/Equity ratio | 1.57 | 1.57 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.6% | 7.3% |
| Selected WACC | 6.5% | |