The WACC of Sherwin-Williams Co (SHW) is 8.3%.
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% |
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% | |