SM
SM Energy Co
Price:  
48.13 
USD
Volume:  
11,390,043.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SM WACC - Weighted Average Cost of Capital

The WACC of SM Energy Co (SM) is 8.1%.

The Cost of Equity of SM Energy Co (SM) is 9.20%.
The Cost of Debt of SM Energy Co (SM) is 5.25%.

Range Selected
Cost of equity 8.20% - 10.20% 9.20%
Tax rate 19.70% - 20.20% 19.95%
Cost of debt 4.70% - 5.80% 5.25%
WACC 7.2% - 9.0% 8.1%
WACC

SM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.94 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.20%
Tax rate 19.70% 20.20%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.70% 5.80%
After-tax WACC 7.2% 9.0%
Selected WACC 8.1%