The WACC of WH Smith PLC (SMWH.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.60% | 8.85% |
| Tax rate | 18.30% - 20.00% | 19.15% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 5.7% - 8.2% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.60% |
| Tax rate | 18.30% | 20.00% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 5.7% | 8.2% |
| Selected WACC | 6.9% | |