The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 387.35 USD. With the latest stock price at 355.50 USD, the upside of Sherwin-Williams Co based on DCF is 9.0%.
Range | Selected | |
WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 269.21 - 681.30 | 387.35 |
Upside | -24.3% - 91.6% | 9.0% |