SHW
Sherwin-Williams Co
Price:  
353.98 
USD
Volume:  
2,388,748.00
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 7.8%.

The Cost of Equity of Sherwin-Williams Co (SHW) is 8.35%.
The Cost of Debt of Sherwin-Williams Co (SHW) is 4.40%.

Range Selected
Cost of equity 7.30% - 9.40% 8.35%
Tax rate 20.70% - 21.80% 21.25%
Cost of debt 4.00% - 4.80% 4.40%
WACC 6.8% - 8.8% 7.8%
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 0.74 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.40%
Tax rate 20.70% 21.80%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 4.80%
After-tax WACC 6.8% 8.8%
Selected WACC 7.8%