The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 370.51 USD. With the latest stock price at 366.85 USD, the upside of Sherwin-Williams Co based on DCF is 1.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.9% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 251.96 - 679.12 | 370.51 |
| Upside | -31.3% - 85.1% | 1.0% |