The Sherwin-Williams Company (SHW)
NYSE · Materials · market cap 74.94B
Share price
$352.51
At the last nightly close
Intrinsic value
$304.77
Range $216.15 – $241.47 before any credit for growth. The figure above is $216.15 × 1.41, the credit the franchise record earns.
Margin of safety
-13.5%
($304.77 − $352.51) ÷ $352.51
EV / EBIT
38.7
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-11-02.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 23.57B | 3.80B | 2.57B | 10.37 | 2.65B |
| 2024-FY | 23.10B | 3.76B | 2.68B | 10.68 | 2.08B |
| 2023-FY | 23.05B | 3.61B | 2.39B | 9.35 | 2.63B |
| 2022-FY | 22.15B | 3.00B | 2.02B | 7.83 | 1.28B |
| 2021-FY | 19.94B | 3.08B | 1.86B | 6.98 | 1.87B |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- Americans Aren't Rushing to Paint Their Homes, Sherwin-Williams Sees No Near-Term DIY Demand Catalyst — TradingView Newstradingview.com
- The Sherwin-Williams Company (SHW) Stock Price, News, Quote & History - Yahoo Financefinance.yahoo.com
- SHW Stock Price Quote | Morningstarmorningstar.com
- Sherwin-Williams: SHW Stock Price Quote & News | Robinhoodrobinhood.com
- SHWtavily.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on SHW.
Run the board on SHW10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.