SHW
Sherwin-Williams Co
Price:  
300.19 
USD
Volume:  
1,973,229.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHW Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Sherwin-Williams Co (SHW) is 330.49 USD. This SHW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 300.19 USD, the upside of Sherwin-Williams Co is %.

The range of the Intrinsic Value is 223.25 - 611.34 USD

300.19 USD
Stock Price
330.49 USD
Intrinsic Value
Intrinsic Value Details

SHW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 223.25 - 611.34 330.49 10.1%
DCF (Growth 10y) 274.60 - 693.87 391.43 30.4%
DCF (EBITDA 5y) 255.48 - 305.58 280.74 -6.5%
DCF (EBITDA 10y) 303.83 - 388.10 344.37 14.7%
Fair Value 169.90 - 169.90 169.90 -43.40%
P/E 225.70 - 276.97 258.74 -13.8%
EV/EBITDA 184.17 - 269.07 210.34 -29.9%
EPV 65.13 - 96.83 80.98 -73.0%
DDM - Stable 87.06 - 267.57 177.31 -40.9%
DDM - Multi 170.98 - 401.39 239.02 -20.4%

SHW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 76,113.17
Beta 1.31
Outstanding shares (mil) 253.55
Enterprise Value (mil) 86,668.17
Market risk premium 4.60%
Cost of Equity 9.43%
Cost of Debt 4.53%
WACC 8.76%