The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 393.90 USD. With the latest stock price at 325.36 USD, the upside of Sherwin-Williams Co based on DCF is 21.1%.
Based on the latest price of 325.36 USD and our DCF valuation, Sherwin-Williams Co (SHW) is a buy. buying SHW stocks now will result in a potential gain of 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 263.66 - 748.14 | 393.90 |
| Upside | -19.0% - 129.9% | 21.1% |