SHW
Sherwin-Williams Co
Price:  
379.06 
USD
Volume:  
1,154,325.00
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 8.3%.

The Cost of Equity of Sherwin-Williams Co (SHW) is 8.85%.
The Cost of Debt of Sherwin-Williams Co (SHW) is 4.40%.

Range Selected
Cost of equity 7.70% - 10.00% 8.85%
Tax rate 20.70% - 21.80% 21.25%
Cost of debt 4.00% - 4.80% 4.40%
WACC 7.3% - 9.4% 8.3%
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 0.84 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.00%
Tax rate 20.70% 21.80%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 4.80%
After-tax WACC 7.3% 9.4%
Selected WACC 8.3%