The WACC of J Smart & Co (Contractors) PLC (SMJ.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.80% | 7.55% |
| Tax rate | 16.40% - 21.70% | 19.05% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 5.8% - 7.9% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 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 | 5.8% | 7.9% |
| Selected WACC | 6.8% | |