SMJ.L
J Smart & Co (Contractors) PLC
Price:  
125.00 
GBP
Volume:  
7,868.00
United Kingdom | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMJ.L WACC - Weighted Average Cost of Capital

The WACC of J Smart & Co (Contractors) PLC (SMJ.L) is 6.9%.

The Cost of Equity of J Smart & Co (Contractors) PLC (SMJ.L) is 7.65%.
The Cost of Debt of J Smart & Co (Contractors) PLC (SMJ.L) is 4.30%.

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%
WACC

SMJ.L WACC calculation

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%