SW WACC: 8.00% for Smurfit Westrock plc
Current inputs imply a 10.15% cost of equity and a 5.95% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.
WACC Calculator
Values are automatically populated from real data. You can adjust them manually if needed.
Please enter a valid company ticker to calculate WACC
Smurfit Westrock plc (SW) WACC in context
Smurfit Westrock plc (SW) currently screens with an estimated WACC of 8.00%. That blends a 10.15% cost of equity, a 5.95% pre-tax cost of debt, and a 60.46% equity weight into the discount rate you would typically use in a DCF model.
screens as a relatively low discount rate, which usually supports higher DCF values.
A 8.00% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.
This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.25 and equity accounts for 60.46% of capital.
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.