investorscraft@gmail.com

Intrinsic Value of The Sherwin-Williams Company (SHW)

Previous Close$342.87
Intrinsic Value
Upside potential
Previous Close
$342.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.1NaN
Revenue, $22149NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m19131NaN
Operating income, $m3018NaN
EBITDA, $m3623NaN
Interest expense (income), $mNaN
Earnings before tax, $m2573NaN
Tax expense, $m553NaN
Net income, $m2020NaN

BALANCE SHEET

Cash and short-term investments, $m199NaN
Total assets, $m22594NaN
Adjusted assets (=assets-cash), $m22395NaN
Average production assets, $m13398NaN
Working capital, $m-53NaN
Total debt, $m10570NaN
Total liabilities, $m19492NaN
Total equity, $m3102NaN
Debt-to-equity ratio3.407NaN
Adjusted equity ratio0.173NaN

CASH FLOW

Net income, $m2020NaN
Depreciation, amort., depletion, $m604NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1920NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-645NaN
Free cash flow, $m2564NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-53
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount