The WACC of Smith & Nephew PLC (SN.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.90% - 10.90% | 9.90% |
| Tax rate | 10.10% - 14.00% | 12.05% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.7% - 9.5% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.82 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 10.90% |
| Tax rate | 10.10% | 14.00% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.7% | 9.5% |
| Selected WACC | 8.6% | |