The WACC of SM Energy Co (SM) is 8.3%.
| Range | Selected | |
| Cost of equity | 8.50% - 10.70% | 9.60% |
| Tax rate | 19.70% - 20.20% | 19.95% |
| Cost of debt | 4.60% - 5.80% | 5.20% |
| WACC | 7.4% - 9.3% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.01 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 10.70% |
| Tax rate | 19.70% | 20.20% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 4.60% | 5.80% |
| After-tax WACC | 7.4% | 9.3% |
| Selected WACC | 8.3% | |