The Discounted Cash Flow (DCF) valuation of Sherwin-Williams Co (SHW) is 399.55 USD. With the latest stock price at 321.03 USD, the upside of Sherwin-Williams Co based on DCF is 24.5%.
Based on the latest price of 321.03 USD and our DCF valuation, Sherwin-Williams Co (SHW) is a buy. buying SHW stocks now will result in a potential gain of 24.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 272.96 - 721.40 | 399.55 |
| Upside | -15.0% - 124.7% | 24.5% |