The WACC of Sherwin-Williams Co (SHW) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.40% | 9.15% |
| Tax rate | 20.70% - 21.80% | 21.25% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 7.4% - 9.7% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.86 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.40% |
| Tax rate | 20.70% | 21.80% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 7.4% | 9.7% |
| Selected WACC | 8.5% | |