US · SHW
The Sherwin-Williams Company
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- Cleveland, OH 44115-1075
- Website
- sherwin-williams.com
Price · as of 2025-12-31
$318.00
Market cap 89.84B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $257.52 | -19.02% |
| Intrinsic Value(DCF) | $146.31 | -53.99% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $104.69 | -67.08% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $30.93 | $44.44 | $0.45 | $1.02 | $29.00 |
| 2012 | $48.97 | $61.16 | $8.44 | $5.32 | $36.89 |
| 2013 | $61.69 | $64.17 | $10.80 | $4.24 | $36.38 |
| 2014 | $85.98 | $78.10 | $15.45 | $3.25 | $50.80 |
| 2015 | $86.77 | $95.50 | $9.23 | $4.52 | $37.54 |
| 2016 | $96.13 | $98.94 | $12.12 | $6.29 | $51.52 |
| 2017 | $131.04 | $113.86 | $194.28 | $3.27 | $212.26 |
| 2018 | $130.89 | $109.01 | $381.80 | $0.00 | $96.94 |
| 2019 | $171.41 | $136.89 | $161.23 | $0.00 | $56.21 |
| 2020 | $226.32 | $180.11 | $4.25 | $0.00 | $80.18 |
| 2021 | $225.72 | $169.10 | $0.86 | $0.00 | $116.17 |
| 2022 | $208.94 | $168.27 | $3.54 | $0.00 | $146.04 |
| 2023 | $335.62 | $237.74 | $9.86 | $0.00 | $111.83 |
| 2024 | $360.41 | $253.71 | $6.35 | $0.00 | $87.81 |
| 2025 | $356.10 | $257.52 | $5.72 | $0.00 | $104.69 |
AI valuation
Our deep-learning model estimates The Sherwin-Williams Company's (SHW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $257.52
- Current price
- $318.00
- AI upside
- -19.02%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$146.31
-53.99% upside
Graham-Dodd
—
— upside
Graham Formula
$104.69
-67.08% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SHW | The Sherwin-Williams Comp… | $318.00 | 89.84B | -19% | -54% | — | -67% | 34.16 | 19.08 | 3.72 | 23.22 | — | -11.85 | 48.94% | 16.14% | 10.90% | 59.39% | 16.88% | 10.37% | 3.16 | 8.11 | 0.87 | 0.43 | 3.26 | -265.00% | 206.00% | 2740.00% | 3.02% | 0.50 | 15.31% | 0.90% | 30.70% | 0.90% | 26.83 | 38.46 | 4.33 | 3.88 |
| AEM | Agnico Eagle Mines Limite… | $251.60 | 126.06B | -31% | -59% | -75% | +77% | 28.38 | 5.12 | 10.63 | 14.81 | 21.11 | 6.15 | 58.13% | 53.14% | 37.47% | 19.58% | 19.42% | 13.84% | 0.01 | 226.89 | 2.02 | 1.25 | -0.30 | 13439.00% | 4371.00% | 10041.00% | 3.37% | 2.76 | 19.65% | 0.58% | 16.30% | 3.41% | 19.60 | 29.10 | 10.42 | 9.07 |
| APD | Air Products and Chemical… | $275.67 | 61.38B | -19% | -62% | — | — | 11767.52 | 3.84 | 4.79 | 55.48 | — | 4.19 | 31.41% | -7.29% | -3.28% | 0.03% | -2.27% | 0.01% | 1.23 | -4.10 | 1.38 | 1.04 | 12.37 | -11030.00% | -52.00% | 1955.00% | -6.53% | 0.77 | -12.42% | 2.75% | 32328.60% | 2.75% | -84.62 | -19.71 | 6.17 | 2.33 |
| BHP | BHP Group Limited | $81.57 | 207.11B | -26% | -59% | — | -97% | 15.32 | 2.89 | 2.69 | 6.41 | 108.65 | 3.02 | 82.21% | 37.97% | 17.59% | 19.47% | 21.04% | 8.53% | 0.51 | 21.26 | 1.46 | 1.08 | 0.54 | 1410.00% | -790.00% | -2170.00% | 6.73% | 1.19 | 16.52% | 4.63% | 71.00% | 4.63% | 7.72 | 16.20 | 2.93 | 3.17 |
| CRH | CRH plc | $119.98 | 80.29B | -34% | +13,153% | -87% | -95% | 21.12 | 3.88 | 2.49 | 14.61 | — | 15.00 | 36.13% | 14.21% | 9.96% | 18.18% | 10.76% | 7.00% | 0.87 | 6.57 | 1.74 | 1.00 | 2.16 | -657.00% | -722.00% | -1071.00% | 2.67% | 0.55 | 6.41% | 1.07% | 22.60% | 2.34% | 20.52 | 43.92 | 2.92 | 2.91 |
| ECL | Ecolab Inc. | $308.35 | 87.34B | -32% | -60% | — | -76% | 41.07 | 8.80 | 5.35 | 27.37 | — | -27.34 | 44.51% | 18.11% | 12.91% | 22.60% | 13.94% | 8.89% | 0.97 | 12.08 | 1.08 | 0.70 | 2.54 | -122.00% | 216.00% | 467.00% | 2.22% | 0.53 | 11.09% | 0.88% | 36.00% | 1.79% | 32.53 | 49.76 | 5.89 | 5.25 |
| FCX | Freeport-McMoRan Inc. | $68.07 | 97.83B | -48% | -49% | -83% | -79% | 44.71 | 5.21 | 3.83 | 12.10 | 264.20 | 5.34 | 26.98% | 24.44% | 8.56% | 12.08% | 16.48% | 3.90% | 0.61 | 17.05 | 2.29 | 0.95 | 0.93 | 1692.00% | 112.00% | -5255.00% | 1.13% | 0.93 | 4.49% | 0.88% | 39.20% | 0.99% | 16.85 | 94.97 | 4.12 | 3.15 |
| NEM | Newmont Corporation | $130.00 | 141.86B | -13% | -58% | -65% | +46% | 19.87 | 4.20 | 6.28 | 9.59 | 16.00 | 4.56 | 64.33% | 60.85% | 31.62% | 22.47% | 28.14% | 12.63% | 0.01 | 60.23 | 1.72 | 1.46 | -0.51 | 12413.00% | 2216.00% | 14650.00% | 5.13% | 1.81 | 23.56% | 0.78% | 15.40% | 11.19% | 9.80 | 18.52 | 5.96 | 5.07 |
| PPG | PPG Industries, Inc. | $123.27 | 27.55B | -4% | +791% | — | -53% | 17.17 | -7.61 | 1.70 | 11.44 | 37.59 | -7.61 | 37.99% | 13.66% | 9.93% | 96.92% | 24.93% | 11.47% | -2.10 | 9.00 | 1.62 | 1.13 | 1.88 | 4568.00% | 19.00% | -21130.00% | -2.88% | 0.00 | -11.52% | 2.33% | 40.00% | 2.33% | 14.85 | -41.39 | 2.03 | 4.76 |
| RPM | RPM International Inc. | $114.12 | 14.62B | -13% | -58% | -94% | -59% | 21.90 | 5.24 | 2.05 | 16.41 | 126.40 | 31.05 | 41.38% | 12.29% | 9.34% | 25.59% | 15.43% | 9.61% | 1.03 | 9.39 | 2.16 | 1.23 | 2.46 | 1732.00% | 51.00% | -4074.00% | 3.56% | 0.52 | 10.52% | 1.69% | 37.00% | 2.28% | 19.62 | 33.03 | 2.41 | 4.03 |
| SCCO | Southern Copper Corporati… | $218.30 | 180.33B | -45% | -45% | -82% | -41% | — | 16.62 | 13.67 | 23.17 | — | 16.81 | 56.67% | 52.17% | 32.30% | 0.00% | 34.23% | 0.00% | 0.66 | 18.95 | 3.89 | 3.23 | 0.38 | 2447.00% | 1738.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 0.39% | 26.55 | — | 13.85 | 12.77 |
About The Sherwin-Williams Company
The Sherwin-Williams Company develops, manufactures, distributes, and sells paints, coatings, and related products to professional, industrial, commercial, and retail customers. It operates through three segments: The Americas Group, Consumer Brands Group, and Performance Coatings Group. The Americas Group segment offers architectural paints and coatings, and protective and marine products, as well as OEM product finishes and related products for architectural and industrial paint contractors, and do-it-yourself homeowners. The Consumer Brands Group segment supplies a portfolio of branded and private-label architectural paints, stains, varnishes, industrial products, wood finishes products, wood preservatives, applicators, corrosion inhibitors, aerosols, caulks, and adhesives to retailers and distributors. The Performance Coatings Group segment develops and sells industrial coatings for wood finishing and general industrial applications, automotive refinish products, protective and marine coatings, coil coatings, packaging coatings, and performance-based resins and colorants. It serves retailers, dealers, jobbers, licensees, and other third-party distributors through its branches and direct sales staff, as well as through outside sales representatives. The company has operations primarily in the North and South America, the Caribbean, Europe, Asia, and Australia. As of February 17, 2022, it operated approximately 5,000 company-operated stores and facilities. The Sherwin-Williams Company was founded in 1866 and is headquartered in Cleveland, Ohio.
- CEO
- Heidi G. Petz
- Employees
- 63.89K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($146.31 ÷ $318.00) − 1 = -53.99% (DCF, example).