The WACC of SM Energy Co (SM) is 8.1%.
| 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% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.95 | 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 | 0.29 | 0.29 |
| Cost of debt | 4.70% | 5.80% |
| After-tax WACC | 7.2% | 9.0% |
| Selected WACC | 8.1% | |