The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 349.71 USD. With the latest stock price at 349.22 USD, the upside of Sherwin-Williams Co based on DCF is 0.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.7% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 231.14 - 685.59 | 349.71 |
| Upside | -33.8% - 96.3% | 0.1% |