SHW Fair Value Estimate
$172.9945.6% overvalued
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Sherwin-Williams Company
Exchange: NYSESector: Basic MaterialsIndustry: Specialty Chemicals
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.
Did you know?
Earnings per share grew at a 4.9% CAGR.
Current Price
$318.00
-2.36%GoodMoat Value
$172.99
45.6% overvaluedProfile
Valuation (TTM)
Market Cap$78.83B
P/E30.69
EV$90.56B
P/B17.14
Shares Out247.89M
P/Sales3.34
Revenue$23.57B
EV/EBITDA18.35
Sherwin-Williams Company (SHW) Valuation
SHW Valuation Metrics
FCF$2.65B
FCF Growth Rate4.89%
EPS Growth (CAGR)4.89%
WACC10.00%
Fair Value Models
Graham Number, PEG-based, and Earnings-based models
View Fair Value →SHW Valuation & Fair Value Analysis
Sherwin-Williams Company (SHW) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Sherwin-Williams Company is $172.99. The current stock price is $318.00, suggesting the stock is 83.8% overvalued.
The price-to-earnings (P/E) ratio is 30.69. Price-to-book ratio is 17.14. Price-to-sales ratio is 3.34. Enterprise value to EBITDA is 18.35. PEG ratio is 29.46.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Sherwin-Williams Company's intrinsic value.