Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
SHERWIN WILLIAMS CO
Bear Case (25th pct.)
-49.9% vs price
Base Case (Median)
-36.0% vs price
Bull Case (75th pct.)
-29.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $386.88 | 21.1% | High (40%) |
| PE Comparable | $204.58 | -36.0% | Medium (25%) |
| Growth Trajectory DCF | $243.03 | -23.9% | Medium (20%) |
| Graham Number | $67.81 | -78.8% | Medium (30%) |
| EV/EBITDA | $127.22 | -60.2% | Medium (20%) |
| EV/FCF | $210.47 | -34.1% | Medium (20%) |
| Earnings Power Value | $193.12 | -39.6% | Medium (50%) |
Based on 7 out of 7 methods, SHW appears overvalued at the current price of $319.51. The base case fair value of $204.58 implies 36.0% 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.