SHW
Sherwin-Williams Co
Price:  
314.29 
USD
Volume:  
1,002,602.00
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 9.7%.

The Cost of Equity of Sherwin-Williams Co (SHW) is 10.50%.
The Cost of Debt of Sherwin-Williams Co (SHW) is 4.65%.

Range Selected
Cost of equity 9.20% - 11.80% 10.50%
Tax rate 19.30% - 20.20% 19.75%
Cost of debt 4.00% - 5.30% 4.65%
WACC 8.5% - 10.9% 9.7%
WACC

SHW WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.09 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 11.80%
Tax rate 19.30% 20.20%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.00% 5.30%
After-tax WACC 8.5% 10.9%
Selected WACC 9.7%