The Sherwin-Williams Company
Bear Case (25th pct.)
-55.2% vs price
Base Case (Median)
-46.2% vs price
Bull Case (75th pct.)
-35.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1099.06 | 214.0% | High (40%) |
| PE Comparable | $192.21 | -45.1% | Medium (25%) |
| Growth Trajectory DCF | $135.22 | -61.4% | Medium (20%) |
| Graham Number | $67.50 | -80.7% | Medium (30%) |
| EV/EBITDA | $178.41 | -49.0% | Medium (20%) |
| EV/FCF | $260.81 | -25.5% | Medium (20%) |
| Earnings Power Value | $188.44 | -46.2% | Medium (50%) |
Based on 7 out of 8 methods, SHW appears overvalued at the current price of $349.97. The base case fair value of $188.44 implies 46.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.