JBGS
JBG SMITH Properties
Price:  
16.31 
USD
Volume:  
306,865.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JBGS WACC - Weighted Average Cost of Capital

The WACC of JBG SMITH Properties (JBGS) is 11.9%.

The Cost of Equity of JBG SMITH Properties (JBGS) is 8.70%.
The Cost of Debt of JBG SMITH Properties (JBGS) is 13.95%.

Range Selected
Cost of equity 6.50% - 10.90% 8.70%
Tax rate 1.60% - 2.70% 2.15%
Cost of debt 4.00% - 23.90% 13.95%
WACC 4.8% - 18.9% 11.9%
WACC

JBGS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.58 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 10.90%
Tax rate 1.60% 2.70%
Debt/Equity ratio 1.86 1.86
Cost of debt 4.00% 23.90%
After-tax WACC 4.8% 18.9%
Selected WACC 11.9%