image
Basic Materials - Chemicals - Specialty - NYSE - US
$ 322.81
-2.79 %
$ 81.2 B
Market Cap
30.57
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one SHW stock under the worst case scenario is HIDDEN Compared to the current market price of 323 USD, The Sherwin-Williams Company is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one SHW stock under the base case scenario is HIDDEN Compared to the current market price of 323 USD, The Sherwin-Williams Company is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one SHW stock under the best case scenario is HIDDEN Compared to the current market price of 323 USD, The Sherwin-Williams Company is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SHW

image
$400.0$400.0$390.0$390.0$380.0$380.0$370.0$370.0$360.0$360.0$350.0$350.0$340.0$340.0$330.0$330.0$320.0$320.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
23.1 B REVENUE
0.20%
3.77 B OPERATING INCOME
7.27%
2.68 B NET INCOME
12.25%
3.15 B OPERATING CASH FLOW
-10.47%
-1.2 B INVESTING CASH FLOW
-15.11%
-2.02 B FINANCING CASH FLOW
16.81%
5.3 B REVENUE
-14.04%
690 M OPERATING INCOME
-38.97%
480 M NET INCOME
-40.45%
934 M OPERATING CASH FLOW
-13.05%
-286 M INVESTING CASH FLOW
13.14%
-671 M FINANCING CASH FLOW
6.64%
Balance Sheet The Sherwin-Williams Company
image
Current Assets 5.4 B
Cash & Short-Term Investments 210 M
Receivables 2.39 B
Other Current Assets 2.8 B
Non-Current Assets 18.2 B
Long-Term Investments 0
PP&E 5.49 B
Other Non-Current Assets 12.7 B
10.11 %11.85 %23.22 %53.93 %Total Assets$23.6b
Current Liabilities 6.81 B
Accounts Payable 2.25 B
Short-Term Debt 2.18 B
Other Current Liabilities 2.38 B
Non-Current Liabilities 12.8 B
Long-Term Debt 9.74 B
Other Non-Current Liabilities 3.04 B
11.51 %11.12 %12.14 %49.72 %15.51 %Total Liabilities$19.6b
EFFICIENCY
Earnings Waterfall The Sherwin-Williams Company
image
Revenue 23.1 B
Cost Of Revenue 11.9 B
Gross Profit 11.2 B
Operating Expenses 7.42 B
Operating Income 3.77 B
Other Expenses 1.09 B
Net Income 2.68 B
25b25b20b20b15b15b10b10b5b5b0023b(12b)11b(7b)4b(1b)3bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
48.47% GROSS MARGIN
48.47%
16.33% OPERATING MARGIN
16.33%
11.61% NET MARGIN
11.61%
66.19% ROE
66.19%
11.35% ROA
11.35%
15.42% ROIC
15.42%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis The Sherwin-Williams Company
image
4b4b3b3b3b3b2b2b2b2b1b1b500m500m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 2.68 B
Depreciation & Amortization 624 M
Capital Expenditures -1.07 B
Stock-Based Compensation 138 M
Change in Working Capital -504 M
Others -194 M
Free Cash Flow 2.08 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets The Sherwin-Williams Company
image
Wall Street analysts predict an average 1-year price target for SHW of $379 , with forecasts ranging from a low of $312 to a high of $446 .
SHW Lowest Price Target Wall Street Target
312 USD -3.35%
SHW Average Price Target Wall Street Target
379 USD 17.30%
SHW Highest Price Target Wall Street Target
446 USD 38.16%
Price
Max Price Target
Min Price Target
Average Price Target
460460440440420420400400380380360360340340320320300300280280May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.21% DIVIDEND YIELD
0.79 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.000003.000002.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000000.223330.280.283330.286670.376670.446670.550.60.6050.7150.790.223330.280.283330.286670.376670.446670.550.60.6050.7150.223330.280.283330.286670.376670.446670.550.60.6050.7150.223330.890.281.120.283331.130.286671.150.376671.510.446671.790.552.200.62.400.6052.420.7152.860.792015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership The Sherwin-Williams Company
image
Sold
0-3 MONTHS
1.01 M USD 1
3-6 MONTHS
9.3 M USD 3
6-9 MONTHS
51.5 M USD 4
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
3 Dividend Stocks to Buy Now That Have Raised Their Payouts for at Least 40 Consecutive Years Generating passive income from dividend-paying stocks is a great way to participate in the market without having all the return based on stock prices going up. Companies that steadily grow their payouts increase the passive income generated from an initial investment. fool.com - 1 week ago
My Top 15 High-Growth Dividend Stocks For April 2025 My Top 15 High-Growth Dividend stocks outperformed SPY and VIG in March, posting a loss of 3.26% compared to SPY's 5.86% and VIG's 4.50%. The April 2025 list offers an average dividend yield of 1.25% and is potentially 31% undervalued, poised for strong long-term returns. Dollar cost averaging into the top 15 stocks each month shows a 68.54% success rate, with 61 out of 89 stocks leading to positive gains. seekingalpha.com - 2 weeks ago
Dogs Of The Dow Chase April's 'Safer' Buy Verizon is the only Dow Dog currently meeting the ideal of annual dividends from $1K invested exceeding its single share price. Analysts forecast net gains of 13.06% to 37.60% for the top-ten Dow Dogs by April 2026, with NVIDIA leading. The five lowest-priced Dow Dogs are expected to deliver 39.38% more gain than the general top ten by March 2026. seekingalpha.com - 2 weeks ago
Sherwin-Williams to Announce First Quarter 2025 Financial Results on April 29, 2025 CLEVELAND , April 1, 2025 /PRNewswire/ -- The Sherwin-Williams Company (NYSE: SHW) will issue a press release announcing its financial results for the first quarter ended March 31, 2025, prior to market open on Tuesday, April 29, 2025.  At that time, a copy of the press release and information regarding Sherwin-Williams' financial condition, reportable segment results and other information will be available by clicking on this link Sherwin-Williams Press Releases, then clicking on the reference to the April 29 release. prnewswire.com - 2 weeks ago
Buy 4 Ideal 'Safer' February Dividends, Out Of 40 Choices From Readers Since May 2017, reader-selected dividend-paying stocks have been featured, with valuable reader feedback improving accuracy and direction. My Dogs of The Week portfolios are available for Dividend Dogcatcher subscribers, with detailed summaries and reference guides listed by date. I prioritize stocks whose dividends from $1K invested exceed their single share price, categorizing them as "cash rich" or "cash poor". seekingalpha.com - 3 weeks ago
Dividend Kings Of The Future Continued A list of 8 companies that are projected to reach Dividend King status in the future. These companies offer various dividend yields ranging from 0.80% to nearly 4.5%. The average 10-year dividend growth rate for these 8 companies is 8.6%, well above typical inflation. seekingalpha.com - 4 weeks ago
Dividend Kings Of The Future A list of 9 companies that may reach Dividend King status in the near future. These companies span various sectors and offer investors a wide range of dividend growth rates and yields. A few of these companies have abnormally high payout ratios, which may hinder their ability to achieve Dividend King status. seekingalpha.com - 4 weeks ago
Why Sherwin-Williams Stock Deserves a Closer Look Explore the exciting world of Sherwin-Williams (SHW 0.29%) with our expert analysts in this Motley Fool Scoreboard episode. Check out the video below to gain valuable insights into market trends and potential investment opportunities! fool.com - 4 weeks ago
Sherwin-Williams Declares Dividend of $0.79 per Common Share CLEVELAND , Feb. 19, 2025 /PRNewswire/ -- The Board of Directors of The Sherwin-Williams Company (NYSE: SHW) today announced a regular quarterly dividend of $0.79 per common share, an increase of 10.5% over the $0.715 paid in the same quarter in 2024, payable on March 14, 2025, to shareholders of record on March 3, 2025. This increase follows 46 consecutive years of dividend increases. prnewswire.com - 1 month ago
ResiBrands' That 1 Painter Announces Nationwide Paint It Forward ProSocial Campaign and Launches Call for Nominations AUSTIN, Texas--(BUSINESS WIRE)-- #BlueCollar--ResiBrands today announced the launch of the first-ever Paint It Forward national day of service for its That 1 Painter franchisees, and the call for nominations. On March 24, 2025, more than 100 transformational projects will take place during the week as part of Paint It Forward. In partnership with Sherwin-Williams (NYSE: SHW), That 1 Painter businesses across the country will provide complimentary painting services, all gifted to deserving families and non-pr. businesswire.com - 1 month ago
Sherwin-Williams to Buy BASF's Suvinil in an All-Cash Transaction The buyout will allow SHW to accelerate profitable above-market growth by providing industry-leading solutions. zacks.com - 1 month ago
Sherwin-Williams to Acquire BASF's Brazilian Architectural Paints Business for $1.15 Billion in All-Cash Transaction Adds a leading producer of architectural paints in Brazil and the highly-recognized Suvinil brand to Sherwin-Williams portfolio Expands and accelerates existing profitable growth opportunity in Brazil with comprehensive product offering and extensive distribution through paint stores and regional home centers Annual sales of approximately $525 million; significant growth and operational synergy opportunities Sherwin-Williams resulting net-debt to EBITDA ratio following financing to remainin targeted range of 2.0 to 2.5 times Expected to close in the second half of 2025 subject to customary closing conditions,including Brazilian regulatory approval CLEVELAND , Feb. 17, 2025 /PRNewswire/ -- The Sherwin-Williams Company (NYSE: SHW) today announced it has entered into a definitive agreement with BASF Group (ISIN: DE000BASF111) to acquire BASF's Brazilian architectural paints business ("Suvinil") for $1.15 billion in an all-cash transaction.  The business is a leading provider of architectural paints in Brazil and had sales of approximately $525 million for the year ended December 31, 2024. prnewswire.com - 1 month ago
8. Profile Summary

The Sherwin-Williams Company SHW

image
COUNTRY US
INDUSTRY Chemicals - Specialty
MARKET CAP $ 81.2 B
Dividend Yield 0.21%
Description 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.
Contact 101 West Prospect Avenue, Cleveland, OH, 44115-1075 https://www.sherwin-williams.com
IPO Date March 17, 1980
Employees 63890
Officers Mr. Bryan J. Young Senior Vice President of Corporate Strategy & Development Mr. Allen J. Mistysyn Senior Vice President of Finance & Chief Financial Officer Mr. Justin T. Binns President of Global Architectural Mr. Karl J. Jorgenrud President of Global Industrial Ms. Marlena K. Boyce Senior Vice President of Human Resources Mr. J. Paul Lang Senior Vice President of Enterprise Finance & Chief Accounting Officer Mr. James R. Jaye Senior Vice President of Investor Relations & Corporate Communications Ms. Heidi G. Petz Chairman, Chief Executive Officer & President Ms. Mary L. Garceau Senior Vice President, Chief Legal Officer & Secretary Karl Schmitt Senior Vice President of Marketing