The WACC of Smartspace Software PLC (SMRT.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.70% | 7.50% |
| Tax rate | 21.30% - 25.80% | 23.55% |
| Cost of debt | 7.00% - 8.50% | 7.75% |
| WACC | 6.3% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.70% |
| Tax rate | 21.30% | 25.80% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 8.50% |
| After-tax WACC | 6.3% | 8.6% |
| Selected WACC | 7.5% | |