The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 398.83 USD. With the latest stock price at 312.12 USD, the upside of Sherwin-Williams Co based on DCF is 27.8%.
Based on the latest price of 312.12 USD and our DCF valuation, Sherwin-Williams Co (SHW) is a buy. buying SHW stocks now will result in a potential gain of 27.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 273.85 - 718.60 | 398.83 |
| Upside | -12.3% - 130.2% | 27.8% |