Value Sense
SMAR
Smartsheet Inc. (SMAR)
Last Price$56.50.0%
Market Cap$7,849.7M
WACC
8.0%
Cost of Equity
8.0%
Cost of Debt
0.0%
Debt to Equity
0.5%
Beta
1.0
Stock quality
6/10
Good
SMAR
is 44.5% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

SMAR WACC

Recent WACC calculation

as of Jan 21, 2025
Cost of Equity
% share of Total Capital
8.0%
99.5%
Risk-free rate
4.6%
Beta
0.7
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
0.0%
0.5%
Average Cost of Debt
0.0%
Effective Tax Rate
73.3%
WACC
8.0%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

SMAR Cost of Equity

Recent Cost of Equity calculation

as of Jan 21, 2025
Risk-free rate
4.6%
Beta
0.7
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
8.0%

Cost of Equity dynamics

SMAR vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Smartsheet Inc. logo
Smartsheet Inc.SMAR
8.0%
25.0%
(53.0%)
(10.9%)
Median Peer Set
10.0%
14.9%
12.8%
17.3%
MicroStrategy Incorporated logo
MicroStrategy IncorporatedMSTR
11.2%
(6.6%)
N/A
(251.7%)
Shopify Inc. logo
Shopify Inc.SHOP
11.1%
25.8%
1,470.0%
22.7%
AppLovin Corporation logo
AppLovin CorporationAPP
10.9%
43.4%
363.4%
33.5%
Workday, Inc. logo
Workday, Inc.WDAY
10.6%
16.4%
(62.5%)
6.2%
Salesforce, Inc. logo
Salesforce, Inc.CRM
10.1%
8.7%
51.5%
16.4%
Uber Technologies, Inc. logo
Uber Technologies, Inc.UBER
10.0%
18.0%
423.3%
22.4%
Intuit Inc. logo
Intuit Inc.INTU
9.7%
13.3%
24.8%
18.2%
ServiceNow, Inc. logo
ServiceNow, Inc.NOW
9.0%
22.4%
(18.4%)
13.0%
Cadence Design Systems, Inc. logo
Cadence Design Systems, Inc.CDNS
8.8%
13.5%
0.8%
22.7%
SAP SE logo
SAP SESAP
8.2%
9.6%
(49.0%)
9.1%

Explore more intrinsic value tools hub for SMAR

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Smartsheet Inc.'s discount rate as of Jan 21, 2025?

As of Jan 21, 2025, Smartsheet Inc.'s discount rate is 7.96%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Smartsheet Inc.'s capital structure and risk profile.

What is Smartsheet Inc.'s weighted average cost of capital (WACC)?

Smartsheet Inc.'s WACC as of Jan 21, 2025, is 7.96%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Smartsheet Inc.'s cost of equity?

Smartsheet Inc.'s cost of equity is 8.0%, as of Jan 21, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.