SHW
Sherwin-Williams Co
Price:  
351.83 
USD
Volume:  
1,216,367.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHW Intrinsic Value

10.60 %
Upside

What is the intrinsic value of SHW?

As of 2025-07-11, the Intrinsic Value of Sherwin-Williams Co (SHW) is 389.19 USD. This SHW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 351.83 USD, the upside of Sherwin-Williams Co is 10.60%.

The range of the Intrinsic Value is 268.41 - 693.22 USD

Is SHW undervalued or overvalued?

Based on its market price of 351.83 USD and our intrinsic valuation, Sherwin-Williams Co (SHW) is undervalued by 10.60%.

351.83 USD
Stock Price
389.19 USD
Intrinsic Value
Intrinsic Value Details

SHW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 268.41 - 693.22 389.19 10.6%
DCF (Growth 10y) 324.58 - 773.49 453.18 28.8%
DCF (EBITDA 5y) 234.66 - 321.09 266.76 -24.2%
DCF (EBITDA 10y) 292.26 - 403.36 335.29 -4.7%
Fair Value 133.53 - 133.53 133.53 -62.05%
P/E 234.87 - 263.30 251.87 -28.4%
EV/EBITDA 142.79 - 289.71 201.41 -42.8%
EPV 85.28 - 118.85 102.07 -71.0%
DDM - Stable 107.49 - 324.37 215.93 -38.6%
DDM - Multi 210.58 - 482.33 291.87 -17.0%

SHW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 88,168.60
Beta 0.69
Outstanding shares (mil) 250.60
Enterprise Value (mil) 98,745.20
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 4.39%
WACC 7.96%