As of 2024-12-14, the Intrinsic Value of Sherwin-Williams Co (SHW) is
370.51 USD. This SHW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 364.50 USD, the upside of Sherwin-Williams Co is
1.60%.
The range of the Intrinsic Value is 251.96 - 679.12 USD
370.51 USD
Intrinsic Value
SHW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
251.96 - 679.12 |
370.51 |
1.6% |
| DCF (Growth 10y) |
316.19 - 789.27 |
448.46 |
23.0% |
| DCF (EBITDA 5y) |
235.63 - 302.11 |
269.81 |
-26.0% |
| DCF (EBITDA 10y) |
300.79 - 401.71 |
349.94 |
-4.0% |
| Fair Value |
181.02 - 181.02 |
181.02 |
-50.34% |
| P/E |
212.85 - 324.55 |
256.50 |
-29.6% |
| EV/EBITDA |
145.50 - 261.96 |
194.60 |
-46.6% |
| EPV |
80.63 - 120.95 |
100.79 |
-72.3% |
| DDM - Stable |
96.32 - 306.47 |
201.39 |
-44.7% |
| DDM - Multi |
201.15 - 486.69 |
283.41 |
-22.2% |
SHW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
91,799.33 |
| Beta |
1.04 |
| Outstanding shares (mil) |
251.85 |
| Enterprise Value (mil) |
101,700.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.39% |
| WACC |
7.75% |