Sherwin-Williams Co
NYSE:SHW

Watchlist Manager
Sherwin-Williams Co Logo
Sherwin-Williams Co
NYSE:SHW
Watchlist
Price: 344.84 USD -0.18% Market Closed
Market Cap: 86.8B USD
Have any thoughts about
Sherwin-Williams Co?
Write Note
Section:
 

Relative Value

The Relative Value of one SHW stock under the Base Case scenario is 356.64 USD. Compared to the current market price of 344.84 USD, Sherwin-Williams Co is Undervalued by 3%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SHW Relative Value
Base Case
356.64 USD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
20
vs Industry
19
Median 3Y
3.2
Median 5Y
3.3
Industry
1.5
Forward
3.7
More Details
34
P/E
P/E
Price to Earnings
34
vs History
39
vs Industry
21
Median 3Y
33.5
Median 5Y
32.9
Industry
21.7
Forward
30.2
More Details
27.7
P/OCF
P/OCF
Price to OCF
27.7
vs History
36
vs Industry
20
Median 3Y
29.3
Median 5Y
24.2
Industry
13
More Details
45.3
P/FCFE
P/FCFE
Price to FCFE
45.3
vs History
25
vs Industry
16
Median 3Y
41.3
Median 5Y
32.3
Industry
20.5
More Details
20.9
P/B
P/B
Price to Book Value
20.9
vs History
49
vs Industry
0
Median 3Y
22
Median 5Y
20.8
Industry
1.6
More Details
4.2
EV/S
EV/S
Enterprise Value to Sales
4.2
vs History
20
vs Industry
16
Median 3Y
3.7
Median 5Y
3.8
Industry
1.6
Forward
4.1
More Details
8.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.6
vs History
34
vs Industry
38
Median 3Y
8.2
Median 5Y
8.1
Industry
7.2
More Details
22
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22
vs History
36
vs Industry
22
Median 3Y
21.8
Median 5Y
20.8
Industry
13.2
Forward
21.1
More Details
25.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
25.6
vs History
44
vs Industry
24
Median 3Y
25.4
Median 5Y
25.3
Industry
17.5
Forward
24
More Details
30.5
EV/OCF
EV/OCF
Enterprise Value to OCF
30.5
vs History
38
vs Industry
19
Median 3Y
33.4
Median 5Y
27.8
Industry
13.9
More Details
46.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
46.7
vs History
28
vs Industry
15
Median 3Y
46.4
Median 5Y
35.6
Industry
19.1
More Details
4.5
EV/IC
EV/IC
Enterprise Value to IC
4.5
vs History
23
vs Industry
9
Median 3Y
4.1
Median 5Y
4
Industry
1.3
More Details

Multiples Across Competitors

SHW Competitors Multiples
Sherwin-Williams Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Sherwin-Williams Co
NYSE:SHW
86.9B USD 3.8 34 22 25.6
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.3 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
International Flavors & Fragrances Inc
NYSE:IFF
21.7B USD 1.9 -9.4 16.1 37.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Sherwin-Williams Co
NYSE:SHW
Average EV/EBIT: 26.2
25.6
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
International Flavors & Fragrances Inc
NYSE:IFF
37.7
205%
0.2

See Also

Summary
SHW intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHW stock valuation using valuation multiples.
Wall Street Estimates
SHW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SHW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.