The WACC of Sportsmans Warehouse Holdings Inc (SPWH) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.40% | 8.15% |
| Tax rate | 24.50% - 24.80% | 24.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.9% - 6.8% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.66 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.40% |
| Tax rate | 24.50% | 24.80% |
| Debt/Equity ratio | 1.59 | 1.59 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.9% | 6.8% |
| Selected WACC | 6.4% | |