The WACC of J Smart & Co (Contractors) PLC (SMJ.L) is 6.9%.
Range | Selected | |
Cost of equity | 6.50% - 8.80% | 7.65% |
Tax rate | 16.40% - 21.70% | 19.05% |
Cost of debt | 4.00% - 4.60% | 4.30% |
WACC | 5.9% - 7.9% | 6.9% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.42 | 0.55 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 8.80% |
Tax rate | 16.40% | 21.70% |
Debt/Equity ratio | 0.22 | 0.22 |
Cost of debt | 4.00% | 4.60% |
After-tax WACC | 5.9% | 7.9% |
Selected WACC | 6.9% | |