SM
SM Energy Co
Price:  
41.21 
USD
Volume:  
1,043,530.00
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 9.3%.

The Cost of Equity of SM Energy Co (SM) is 11.05%.
The Cost of Debt of SM Energy Co (SM) is 5.20%.

Range Selected
Cost of equity 9.40% - 12.70% 11.05%
Tax rate 19.70% - 20.20% 19.95%
Cost of debt 4.60% - 5.80% 5.20%
WACC 7.9% - 10.6% 9.3%
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 1.2 1.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.70%
Tax rate 19.70% 20.20%
Debt/Equity ratio 0.34 0.34
Cost of debt 4.60% 5.80%
After-tax WACC 7.9% 10.6%
Selected WACC 9.3%