As of 2025-05-14, the Intrinsic Value of Sherwin-Williams Co (SHW) is 367.74 USD. This SHW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 356.04 USD, the upside of Sherwin-Williams Co is 3.30%.
The range of the Intrinsic Value is 258.50 - 625.05 USD
Based on its market price of 356.04 USD and our intrinsic valuation, Sherwin-Williams Co (SHW) is undervalued by 3.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 258.50 - 625.05 | 367.74 | 3.3% |
| DCF (Growth 10y) | 318.39 - 712.66 | 436.78 | 22.7% |
| DCF (EBITDA 5y) | 233.71 - 314.34 | 255.93 | -28.1% |
| DCF (EBITDA 10y) | 293.98 - 400.42 | 328.08 | -7.9% |
| Fair Value | 133.53 - 133.53 | 133.53 | -62.50% |
| P/E | 206.29 - 239.35 | 222.00 | -37.6% |
| EV/EBITDA | 140.12 - 289.71 | 197.73 | -44.5% |
| EPV | 88.04 - 123.43 | 105.74 | -70.3% |
| DDM - Stable | 103.14 - 295.87 | 199.50 | -44.0% |
| DDM - Multi | 205.28 - 447.53 | 280.35 | -21.3% |
| Market Cap (mil) | 89,223.63 |
| Beta | 0.64 |
| Outstanding shares (mil) | 250.60 |
| Enterprise Value (mil) | 99,800.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.26% |
| Cost of Debt | 4.39% |
| WACC | 7.76% |