Sherwin-Williams Company
Founded in 1866, The Sherwin-Williams Company is a global leader in the manufacture, development, distribution and sale of paint, coatings and related products to professional, industrial, commercial and retail customers. The Company manufactures products under well-known brands such as Sherwin-Williams ®, Valspar ®, HGTV HOME ® by Sherwin-Williams, Dutch Boy ®, Krylon ®, Minwax ®, Thompson's ® WaterSeal ®, Cabot ® and many more. With global headquarters in Cleveland, Ohio, Sherwin-Williams ® branded products are sold exclusively through a chain of more than 5,400 Company-operated stores and branches, while the Company's other brands are sold through leading mass merchandisers, home centers, independent paint dealers, hardware stores, automotive retailers and industrial distributors. The Sherwin-Williams Performance Coatings Group supplies a broad range of highly-engineered solutions for the construction, industrial, packaging and transportation markets in more than 120 countries around the world. Sherwin-Williams shares are traded on the New York Stock Exchange.
Earnings per share grew at a 4.9% CAGR.
Current Price
$318.00
-2.36%GoodMoat Value
$172.99
45.6% overvaluedSherwin-Williams Company (SHW) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
SHW DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Sherwin-Williams Company (SHW). Estimate the intrinsic value of SHW stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $10.26. Free cash flow: $2.65B. FCF growth rate: 4.89%. WACC: 10.00%. Shares outstanding: 247.9M. GoodMoat fair value: $172.99.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateSherwin-Williams Company's true worth.