SHW The Sherwin-Williams Company
Basic Materials
Price
$363.44
Intrinsic value
$47.52
Buy price
$38.02
Discount
-664.8%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,886,700,000.00
- Total debt
- $15,031,700,480.00
- Cash & STI
- $293,500,000.00
- Shares out.
- 246,000,000
Overvalued
Intrinsic value$47.52
Buy price (with MOS)$38.02
Current price$363.44
Discount to intrinsic value-664.8%
7-step quality scorecard
ROE quality
HIGH_DISTORTED- Average ROE
- 62.9%
- Current ROE
- 55.9%
- Minimum ROE
- 55.9%
Debt quality
LEVERAGED- Debt / Equity
- 3.27x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.45x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 56.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.