SHERWIN WILLIAMS CO (SHW)
Retail-Building Materials, Hardware, Garden Supply · Consumer Discretionary · $50.6B
Intrinsic Value (Consensus)
$135.36
Current Price
$205.20
Margin of Safety
-34%
34% Above Intrinsic Value
Value: $135
Price: $205
Valuation Model Estimates
Current Price: $205.20
DCF (Discounted Cash Flow)
$171.03
Graham Number
$65.61
Earnings Power Value
$99.61
Relative Value (P/E)
$205.20
Dividend Discount Model
$9.64
Consensus Value
$135.36
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $10.26
- EPS (Forward)
- $10.47
- Book Value
- $18.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 55.9%
- Debt/Equity
- 210%
- Revenue Growth
- 2.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance