SHERWIN WILLIAMS CO (SHW)
Retail-Building Materials, Hardware, Garden Supply · Consumer Discretionary · $79.5B
Intrinsic Value (Consensus)
$135.36
Current Price
$322.44
Margin of Safety
-58%
58% Above Intrinsic Value
Value: $135
Price: $322
Valuation Model Estimates
Current Price: $322.44
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%.
Health Score
C
51
Profitability
25/25
Strength
12/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 210% (above 200% is risky)
Strong profitability — ROE of 56% (above 20% is excellent)
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
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance