SPWH
Sportsmans Warehouse Holdings Inc
Price:  
1.83 
USD
Volume:  
669,119.00
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 6.5%.

The Cost of Equity of Sportsmans Warehouse Holdings Inc (SPWH) is 8.65%.
The Cost of Debt of Sportsmans Warehouse Holdings Inc (SPWH) is 7.00%.

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%
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 0.53 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%