
Sherwin-Williams Co
NYSE:SHW

Intrinsic Value
The intrinsic value of one
SHW
stock under the Base Case scenario is
281.73
USD.
Compared to the current market price of 340.65 USD,
Sherwin-Williams Co
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sherwin-Williams Co
Fundamental Analysis

Heightened cost inflation for titanium dioxide and petrochemical derivatives could squeeze margins if the company is unable to pass along price increases to customers, undermining profitability.
Sherwin-Williams’ extensive network of company-owned stores and powerful brand recognition create strong barriers to entry and keep it top of mind for professional contractors.

Revenue & Expenses Breakdown
Sherwin-Williams Co
Balance Sheet Decomposition
Sherwin-Williams Co
Current Assets | 5.4B |
Cash & Short-Term Investments | 210.4m |
Receivables | 2.4B |
Other Current Assets | 2.7B |
Non-Current Assets | 18.2B |
PP&E | 5.7B |
Intangibles | 11.1B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Sherwin-Williams Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Sherwin-Williams Co
Revenue
|
23.1B
USD
|
Cost of Revenue
|
-11.9B
USD
|
Gross Profit
|
11.2B
USD
|
Operating Expenses
|
-7.4B
USD
|
Operating Income
|
3.8B
USD
|
Other Expenses
|
-1.1B
USD
|
Net Income
|
2.7B
USD
|
SHW Profitability Score
Profitability Due Diligence
Sherwin-Williams Co's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Sherwin-Williams Co's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
SHW Solvency Score
Solvency Due Diligence
Sherwin-Williams Co's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Sherwin-Williams Co's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHW Price Targets Summary
Sherwin-Williams Co
According to Wall Street analysts, the average 1-year price target for
SHW
is 395.59 USD
with a low forecast of 250.91 USD and a high forecast of 451.5 USD.
Dividends
Current shareholder yield for SHW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SHW
stock under the Base Case scenario is
281.73
USD.
Compared to the current market price of 340.65 USD,
Sherwin-Williams Co
is
Overvalued by 17%.