The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 384.75 USD. With the latest stock price at 345.93 USD, the upside of Sherwin-Williams Co based on DCF is 11.2%.
Based on the latest price of 345.93 USD and our DCF valuation, Sherwin-Williams Co (SHW) is a buy. buying SHW stocks now will result in a potential gain of 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.9% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 265.60 - 683.32 | 384.75 |
| Upside | -23.2% - 97.5% | 11.2% |