The WACC of Smartsheet Inc (SMAR) is 9.9%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.20% | 9.90% |
| Tax rate | 0.90% - 2.10% | 1.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.6% - 11.2% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.03 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.20% |
| Tax rate | 0.90% | 2.10% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.6% | 11.2% |
| Selected WACC | 9.9% | |