SHW
Sherwin-Williams Co
Price:  
296.99 
USD
Volume:  
927,859.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHW WACC - Weighted Average Cost of Capital

The WACC of Sherwin-Williams Co (SHW) is 8.8%.

The Cost of Equity of Sherwin-Williams Co (SHW) is 9.45%.
The Cost of Debt of Sherwin-Williams Co (SHW) is 4.55%.

Range Selected
Cost of equity 8.20% - 10.70% 9.45%
Tax rate 20.70% - 21.80% 21.25%
Cost of debt 4.00% - 5.10% 4.55%
WACC 7.6% - 9.9% 8.8%
WACC

SHW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.94 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.70%
Tax rate 20.70% 21.80%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.00% 5.10%
After-tax WACC 7.6% 9.9%
Selected WACC 8.8%