SM
SM Energy Co
Price:  
44.50 
USD
Volume:  
1,644,275.00
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 8.3%.

The Cost of Equity of SM Energy Co (SM) is 9.55%.
The Cost of Debt of SM Energy Co (SM) is 5.25%.

Range Selected
Cost of equity 8.40% - 10.70% 9.55%
Tax rate 19.70% - 20.20% 19.95%
Cost of debt 4.70% - 5.80% 5.25%
WACC 7.4% - 9.3% 8.3%
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 0.99 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 10.70%
Tax rate 19.70% 20.20%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.70% 5.80%
After-tax WACC 7.4% 9.3%
Selected WACC 8.3%