Can anyone fill out the WACC for Terex Corp.

COMPUTING THE WEIGHTED AVERAGE COST Shares outstanding (million) 168 Share price, end 2018 46.315 Equity value, E 7,791 Net debt, D 4,535 Cost of debt, ro 6.70% PPG's tax rate, TC 36.28% Market risk free rate, If 0.51% Expected market return, Erm) 7.66% WACC based on Gordon per-share dividends and interest from financial statements Stock price, 31dec 18 46.31 Dividend, 2018 1.60 Anticipated dividend growth 6.88% Cost of equity, re 10.57% WACC 8.25% WACC based on Gordon equity payouts and interest from financial statements Total equity payout, 2018 #REF! Anticipated growth of this payout #REF! Cost of equity, re 0.00% WACC 1.57% WACC based on classic CAPM and interest from financial statements PPG beta 0.8672 Cost of equity, re 6.71% WACC 5.81% WACC based on tax-adjusted CAPM and interest from financial statements PPG beta 0.8672 Cost of equity, re 6.68% WACC 5.79% Estimated WACC? 5.36% COMPUTING THE WEIGHTED AVERAGE COST Shares outstanding (million) 168 Share price, end 2018 46.315 Equity value, E 7,791 Net debt, D 4,535 Cost of debt, ro 6.70% PPG's tax rate, TC 36.28% Market risk free rate, If 0.51% Expected market return, Erm) 7.66% WACC based on Gordon per-share dividends and interest from financial statements Stock price, 31dec 18 46.31 Dividend, 2018 1.60 Anticipated dividend growth 6.88% Cost of equity, re 10.57% WACC 8.25% WACC based on Gordon equity payouts and interest from financial statements Total equity payout, 2018 #REF! Anticipated growth of this payout #REF! Cost of equity, re 0.00% WACC 1.57% WACC based on classic CAPM and interest from financial statements PPG beta 0.8672 Cost of equity, re 6.71% WACC 5.81% WACC based on tax-adjusted CAPM and interest from financial statements PPG beta 0.8672 Cost of equity, re 6.68% WACC 5.79% Estimated WACC? 5.36%