The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 389.19 USD. With the latest stock price at 354.00 USD, the upside of Sherwin-Williams Co based on DCF is 9.9%.
Based on the latest price of 354.00 USD and our DCF valuation, Sherwin-Williams Co (SHW) is a buy. buying SHW stocks now will result in a potential gain of 9.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 268.41 - 693.22 | 389.19 |
| Upside | -24.2% - 95.8% | 9.9% |