Valuation models
price $332.61 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused137.00 – 221.24171.4094% overvaluedDCF · Perpetuity growth · 10y153.55 – 242.76190.0275% overvaluedDCF · EBITDA exit · 5y283.86 – 313.98298.5111% overvaluedDCF · EBITDA exit · 10y267.64 – 321.76293.4013% overvaluedP/E · peers178.98 – 194.13182.1883% overvaluedP/E · own history355.56 – 401.67375.1211% undervaluedPEG—161.97105% overvaluedEV/EBITDA · peers139.62 – 163.64144.57130% overvaluedEV/Revenue · peers105.96 – 139.29113.70193% overvaluedEarnings power value43.54 – 87.0961.45441% overvaluedDividend discount52.73 – 122.5576.08337% overvaluedWall St. consensus target—370.0010% belowCost of capital (WACC)—8.47%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
171.40
Sherwin-Williams closed at $332.61 — overvalued by 94% vs model.
137.00the model's range221.24
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
61.45 – 375.12
Wall St. target
370.00 10% below
Above model, 1y
105 of 105 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~1% recent)Moderate margins (11% net margin)Highly cyclical earningsHigh leverage (D/E 3.2x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.