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% | |