SHW
Sherwin-Williams Co
Price:  
357.59 
USD
Volume:  
1,775,962.00
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 8.1%.

The Cost of Equity of Sherwin-Williams Co (SHW) is 8.55%.
The Cost of Debt of Sherwin-Williams Co (SHW) is 4.40%.

Range Selected
Cost of equity 7.60% - 9.50% 8.55%
Tax rate 20.70% - 21.80% 21.25%
Cost of debt 4.00% - 4.80% 4.40%
WACC 7.1% - 9.0% 8.1%
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 0.8 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 9.50%
Tax rate 20.70% 21.80%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 4.80%
After-tax WACC 7.1% 9.0%
Selected WACC 8.1%