The WACC of Sportsmans Warehouse Holdings Inc (SPWH) is 6.5%.
Range | Selected | |
Cost of equity | 6.30% - 11.00% | 8.65% |
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 | 0.53 | 1.1 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.30% | 11.00% |
Tax rate | 24.50% | 24.80% |
Debt/Equity ratio | 1.81 | 1.81 |
Cost of debt | 7.00% | 7.00% |
After-tax WACC | 5.6% | 7.3% |
Selected WACC | 6.5% | |