Skip to content

Schneider National, Inc. (SNDR) — WACC Analysis

WACC Breakdown

Schneider National, Inc. (SNDR) has a weighted average cost of capital (WACC) of 8.6%. The cost of equity is 8.7%, derived from a beta of 0.84 and a risk-free rate of 5.0%. The after-tax cost of debt is 6.4%. The capital structure is 93.9% equity and 6.1% debt.

Interpretation

A WACC of 8.6% is moderate, reflecting the market's balanced risk assessment of Schneider National, Inc..

Investors can compare SNDR's WACC of 8.6% against industry peers to gauge its relative financing costs. A beta of 0.84 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

SNDR WACC: 8.60% for Schneider National, Inc.

Current inputs imply a 8.74% cost of equity and a 8.12% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Schneider National, Inc. Common Stock (SNDR) WACC Results
Weighted Average Cost of Capital
8.60%
Cost of Equity
8.74%
Risk-Free Rate4.96%
Beta0.84
Market Risk Premium4.23%
Cost of Debt
6.41%
Pre-Tax Cost of Debt8.12%
Tax Rate21.00%
Tax Shield1.70%
Capital Structure
Equity: 93.95%($5983.02M)
Debt: 6.05%($385.60M)
Equity Component
8.21%
93.95% × 8.74%
Debt Component
0.39%
6.05% × 6.41%

Schneider National, Inc. (SNDR) WACC in context

Schneider National, Inc. (SNDR) currently screens with an estimated WACC of 8.60%. That blends a 8.74% cost of equity, a 8.12% pre-tax cost of debt, and a 93.95% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What SNDR WACC implies

A 8.60% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates SNDR

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.84 and equity accounts for 93.95% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.