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% | |