The WACC of JBG SMITH Properties (JBGS) is 11.9%.
| Range | Selected | |
| Cost of equity | 6.50% - 11.00% | 8.75% |
| Tax rate | 1.60% - 2.70% | 2.15% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 4.9% - 18.9% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.58 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 11.00% |
| Tax rate | 1.60% | 2.70% |
| Debt/Equity ratio | 1.85 | 1.85 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 4.9% | 18.9% |
| Selected WACC | 11.9% | |