The Sherwin-Williams Company
NYSE:SHW · New York Stock Exchange
+$7.46 today
Vol 2.31M · Avg 2.01M
Intrinsic Value
SHW Intrinsic Value
Start with the valuation result. Compare the current market price with the system DCF estimate, then use the supporting sections below to decide whether the assumptions are reasonable.
The Sherwin-Williams Company
NYSE:SHW · Consensus of 4 models
Sign in to unlock intrinsic value
Create a free account to unlock 5 intrinsic value valuations per week.
Monitor SHW
Get notified when the price moves into your range
Use alerts to turn the valuation into an action plan instead of checking the stock manually.
Price Alerts
Get notified when SHW drops below a target
Valuation History
Is SHW cheaper or more expensive than usual?
Review how the market has valued The Sherwin-Williams Company over time before deciding whether today’s discount or premium is unusual.
Price History
Dividend-adjusted closing price
Change
-5.81%
Period High
$372.56
Period Low
$293.00
Latest
$320.79
Analyst Targets
See where analysts expect SHW to trade next
Compare the latest consensus target range with the current share price to understand how much upside or downside Wall Street is pricing in.
Wall Street Price Targets
1-year price history with analyst consensus target
Current
$320.79
Low Target
$330.00
Avg Target
$374.56
High Target
$410.00
Upside (Avg)
+16.76%
Alternatives to SHW
Compare The Sherwin-Williams Company with similar companies
A stock can look attractive in isolation and still be less compelling than a peer. Check competitors before committing to the thesis.
Competitors
Peer companies in the same sector
BHP Group Limited
NYSE:BHP
$224.55B
Southern Copper Corporation
NYSE:SCCO
$160.73B
Newmont Corporation
NYSE:NEM
$110.29B
Freeport-McMoRan Inc.
NYSE:FCX
$98.80B
Agnico Eagle Mines Limited
NYSE:AEM
$83.16B
Ecolab Inc.
NYSE:ECL
$76.04B
CRH plc
NYSE:CRH
$74.68B
Air Products and Chemicals, Inc.
NYSE:APD
$62.39B
PPG Industries, Inc.
NYSE:PPG
$26.48B
RPM International Inc.
NYSE:RPM
$13.86B
Fundamental Analysis
Capture the investment case and test company quality
Write down the key idea, risks, and what would change your mind. Then review growth, profitability, returns, owner payouts, and insider activity.
My Notes
Journal entries for SHW
Sign in to keep notes
Track your buy/sell/hold decisions for every stock in your personal journal.
Quality Snapshot
Start with the numbers that compound value
Check whether earnings, revenue, equity, cash, and returns on capital are moving in the same direction as your written thesis.
Big Five Numbers
CAGR by period · ROIC shows average
| Metric | 10yr | 5yr | 3yr | 1yr |
|---|---|---|---|---|
EPS | N/A | N/A | +19.9% | +27.0% |
Revenue | N/A | N/A | +5.9% | +1.9% |
Equity | N/A | N/A | -18.9% | -9.1% |
Cash | N/A | N/A | -38.0% | +405.1% |
ROIC | N/A | 20.0% | 24.0% | 29.9% |
Analysis
Latest growth is strongest in Cash at +405.1% and weakest in Equity at -9.1%. Three-year average ROIC is 24.0%, which helps show whether that growth is being earned efficiently.
Growth Profile
Compare historical growth with forward expectations
Strong past growth matters more when analysts still expect the business to expand without relying on one temporary driver.
Growth Analysis
Historical CAGR & forward analyst estimates
| Metric | 10yr | 5yr | 3yr | Fwd Est. |
|---|---|---|---|---|
| EPS | N/A | N/A | +19.9% | +11.1% (14yr)2 analysts |
| Revenue | N/A | N/A | +5.9% | +6.7% (14yr)9 analysts |
| Net Income | N/A | N/A | +15.7% | +10.0% (14yr)9 analysts |
| EBIT | N/A | N/A | +19.8% | +9.7% (14yr)9 analysts |
Analysis
Recent growth has been strongest in EPS at +19.9% over three years. Forward estimates point to EPS at +11.1% (14yr), giving you a quick check on whether expectations are accelerating or cooling.
Earnings Quality
Follow revenue through to net income
Use the waterfall to see which costs, margins, and operating lines explain how much of each sales dollar becomes profit.
Stock Ticker Earnings Waterfall
NYSE:SHW · Revenue to Net Income
Key Ratios
Analysis
$23.9B of revenue converted into $2.6B of net income for the selected period. Gross margin is 49.1% and net margin is 10.8%, showing how much revenue survives after costs and taxes. EPS is $10.42, tying the income statement back to per-share earnings.
Capital Efficiency
Measure how well The Sherwin-Williams Company turns capital into returns
Returns on equity, invested capital, and assets help separate durable operators from businesses that only grow by adding more capital.
Return Metrics
ROE, ROIC & ROA over time
ROE
55.9%
avg 62.0%
ROIC
15.2%
avg 15.8%
ROA
9.9%
avg 10.6%
Analysis
ROE is currently the strongest return metric at 55.9% versus its period average of 62.0%. 3 of 3 return metrics are above their quality threshold, which helps indicate how efficiently the company turns capital and assets into profit.
Owner Returns
Review how cash comes back to shareholders
Dividends, buybacks, and debt paydown show whether excess cash is being reinvested, returned, or used to strengthen the balance sheet.
Shareholder Returns
Dividend, buyback & debt paydown yields
Dividend Yield (TTM)
0.99%
Buyback Yield (TTM)
2.38%
Debt Paydown (TTM)
0.00%
Total Yield (TTM)
3.37%
Analysis
Total TTM shareholder yield is 3.37% including 0.00% from debt paydown. The largest current contributor is buybacks at 2.38%, which helps show whether capital returns are coming from direct cash payouts, share count reduction, or balance sheet cleanup.
Dividend Record
Check payout durability before counting on yield
A dividend is more useful when growth, payout ratio, and free cash flow support the current yield.
Dividends
Dividend history, growth & yield
Yield
0.99%
Annual Div/Share
$3.18
Payout Ratio
30.3%
Frequency
Quarterly
Shareholder Yield
3.09%
Next Ex-Date
Not announced
Next Payment
—
1Y Growth
+5.6%
3Y CAGR
+9.7%
5Y CAGR
+9.8%
Dividend Payments, Annual Total (TTM) & Yield
Analysis
The current indicated dividend yield is 0.99%, with TTM dividends of $3.18 per share. Three-year dividend growth is +9.7%, which helps show whether payouts are compounding or flattening. The payout ratio is 30.3%, so compare payout growth against earnings coverage. Payments are currently quarterly.
Company Overview
Understand how The Sherwin-Williams Company makes money
Finish by grounding the numbers in the company profile, leadership, balance sheet, and free cash flow.
Key Information
Leadership
Put the business in management context
Company facts explain what The Sherwin-Williams Company does; leadership context helps you judge who is responsible for capital allocation and execution.
Management
Key executives, compensation & ownership
| Name | Title | Compensation | Tenure | Age | Shares Owned | Ownership % |
|---|---|---|---|---|---|---|
Heidi G. Petz | Chairman, Chief Executive Officer & President | $4.20M | — | 51 | $33,962.00 | 0.01% |
Benjamin E. Meisenzahl | Senior Vice President of Finance & Chief Financial Officer | $1.97M | — | 44 | $6,633.40 | <0.01% |
Karl J. Jorgenrud | President of Global Industrial | $1.76M | — | 49 | $24,118.84 | <0.01% |
Justin T. Binns | President of Global Architectural | $1.58M | — | 50 | $26,353.00 | 0.01% |
Mary L. Garceau | Senior Vice President, Chief Legal Officer & Secretary | $1.57M | — | 53 | $38,975.00 | 0.02% |
Karl Schmitt | Senior Vice President of Marketing | — | — | — | $24,118.84 | <0.01% |
James R. Jaye | Senior Vice President of Investor Relations & Corporate Communications | — | — | — | $487.96 | <0.01% |
J. Paul Lang | Senior Vice President of Enterprise Finance & Chief Accounting Officer | — | — | 49 | $1,091.00 | <0.01% |
Marlena K. Boyce | SVP & Chief Human Resources Officer | — | — | 47 | $1,696.00 | <0.01% |
Bryan J. Young | Senior Vice President of Corporate Strategy & Development | — | — | 50 | $10,045.00 | <0.01% |
Insider Trading
SEC Form 4 transactions — last 12 months
Buys
0
$0.00
Sells
4
$2.51M
Net Sentiment
$2.51M
Net selling
Most Active
Young Bryan J
1 transactions
Analysis
Insiders reported 0 buys worth $0.00 and 4 sells worth $2.51M over the last 12 months. That adds up to net selling of $2.51M. Young Bryan J was the most active insider with 1 transactions.
Financial Position
Check what supports the company underneath the income statement
The balance sheet shows liquidity, debt, asset mix, and book value quality before you rely on earnings or growth assumptions.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $216.9M |
| Receivables | $3.2B |
| Inventory | $2.5B |
| Other Current | $617.5M |
| Total Current Assets | $6.5B |
| PP&E (Net) | $6.2B |
| Goodwill | $8.0B |
| Intangible Assets | $3.9B |
| Other Non-current | $1.8B |
| Total Non-current Assets | $19.9B |
| Total Assets | $26.4B |
Analysis
Selected assets total $26.4B for Latest. The largest visible component is Goodwill at $8.0B, about 30.3% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Cash Generation
Finish by testing whether profit turns into cash
Free cash flow connects accounting earnings to owner earnings, showing how much cash remains after reinvestment needs.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Explore More
Continue the stock analysis
Jump to another research area for this company.