The WACC of JBG SMITH Properties (JBGS) is 12.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.10% | 8.95% |
| Tax rate | 0.90% - 2.40% | 1.65% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 4.9% - 19.4% | 12.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.65 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.10% |
| Tax rate | 0.90% | 2.40% |
| Debt/Equity ratio | 2.13 | 2.13 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 4.9% | 19.4% |
| Selected WACC | 12.1% | |