Skip to content

SuperCom, Ltd (SPCB) — WACC Analysis

WACC Breakdown

SuperCom, Ltd (SPCB) has a weighted average cost of capital (WACC) of 8.4%. The cost of equity is 8.0%, derived from a beta of 0.67 and a risk-free rate of 4.7%. The after-tax cost of debt is 10.0%. The capital structure is 77.1% equity and 22.9% debt.

Interpretation

A WACC of 8.4% is moderate, reflecting the market's balanced risk assessment of SuperCom, Ltd.

Investors can compare SPCB's WACC of 8.4% against industry peers to gauge its relative financing costs. A beta of 0.67 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

SPCB WACC: 8.44% for SuperCom, Ltd

Current inputs imply a 7.97% cost of equity and a 12.69% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

SuperCom, Ltd Common Stock (SPCB) WACC Results
Weighted Average Cost of Capital
8.44%
Cost of Equity
7.97%
Risk-Free Rate4.67%
Beta0.67
Market Risk Premium4.23%
Cost of Debt
10.02%
Pre-Tax Cost of Debt12.69%
Tax Rate21.00%
Tax Shield2.66%
Capital Structure
Equity: 77.09%($64.19M)
Debt: 22.91%($19.07M)
Equity Component
6.14%
77.09% × 7.97%
Debt Component
2.30%
22.91% × 10.02%

SuperCom, Ltd (SPCB) WACC in context

SuperCom, Ltd (SPCB) currently screens with an estimated WACC of 8.44%. That blends a 7.97% cost of equity, a 12.69% pre-tax cost of debt, and a 77.09% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What SPCB WACC implies

A 8.44% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates SPCB

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.67 and equity accounts for 77.09% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.