The WACC of Smoove PLC (SMV.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.90% | 8.95% |
| Tax rate | 12.00% - 18.20% | 15.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 10.7% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.49 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.90% |
| Tax rate | 12.00% | 18.20% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 10.7% |
| Selected WACC | 8.8% | |