SHW

NYSE

SHERWIN WILLIAMS CO

Materials, Specialty Chemicals

$369.73

close 7 Aug 2026

+4.27%

52-week change

$91.58B

market cap

$289.86

$379.65

52-week range

Expected price

$327.13 – $399.82

Current price

$369.73

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)34.11x

P/S (TTM)3.75x

P/B23.76x

EV/EBITDA (TTM)23.42x

FCF yield (TTM)3.51%

PEG (TTM, GAAP)3.43

Context

P/E, own 5-year average34.03x

P/E, sector median31.36x*

Price at 5-year median P/E$362.62*

Indicated dividend yield0.87%

Forward — analyst consensus

Forward P/E (FY2026)30.63x*

Forward P/E (FY2027)27.21x

Forward PEG2.44*

Consensus EPS FY2026 (25 analysts)$12.07

EPS growth (FY2026→FY2027)12.57%

Revenue growth (FY2026)6.57%

Street view

Price target (mean)$390.10*

Target upside5.51%

Ratings (buy / hold / sell)14 / 11 / 0

FY2026 EPS revisions, 30d (up / down)4 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 28 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -3.09%10Y CAGR +8.14%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$369.73

Cash & equivalents$293.50M

Total debt$9.83B

Shares outstanding247.70M

Result

DCF price per share$118.32

Current price$369.73

Margin of safety-68.00%

PV of years 1–10$18.58B

PV of terminal value$20.27B

Equity value$29.31B

Market-implied growth+9.21%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$3.11B	$3.02B	$2.92B	$2.83B	$2.75B	$2.66B	$2.58B	$2.50B	$2.42B	$2.35B	$43.75B
PV	$2.88B	$2.59B	$2.32B	$2.08B	$1.87B	$1.68B	$1.51B	$1.35B	$1.21B	$1.09B	$20.27B

period to 30 Jun 2026, filed 28 Jul 2026, close 7 Aug 2026