SMAR
Smartsheet Inc
Price:  
56.47 
USD
Volume:  
17,542,600.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Smartsheet WACC - Weighted Average Cost of Capital

The WACC of Smartsheet Inc (SMAR) is 9.3%.

The Cost of Equity of Smartsheet Inc (SMAR) is 9.30%.
The Cost of Debt of Smartsheet Inc (SMAR) is 7.00%.

Range Selected
Cost of equity 8.00% - 10.60% 9.30%
Tax rate 0.90% - 2.10% 1.50%
Cost of debt 7.00% - 7.00% 7.00%
WACC 8.0% - 10.6% 9.3%
WACC

Smartsheet WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.60%
Tax rate 0.90% 2.10%
Debt/Equity ratio 0 0
Cost of debt 7.00% 7.00%
After-tax WACC 8.0% 10.6%
Selected WACC 9.3%