The WACC of J Smart & Co (Contractors) PLC (SMJ.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.90% | 7.80% |
| Tax rate | 23.00% - 27.00% | 25.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.3% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.90% |
| Tax rate | 23.00% | 27.00% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.3% | 8.5% |
| Selected WACC | 7.4% | |