The WACC of Schweitzer-Mauduit International Inc (SWM) is 7.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 12.20% | 10.05% |
| Tax rate | 17.30% - 18.30% | 17.80% |
| Cost of debt | 5.50% - 8.00% | 6.75% |
| WACC | 5.8% - 8.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.11 | 1.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 12.20% |
| Tax rate | 17.30% | 18.30% |
| Debt/Equity ratio | 1.7 | 1.7 |
| Cost of debt | 5.50% | 8.00% |
| After-tax WACC | 5.8% | 8.6% |
| Selected WACC | 7.2% | |