The Sherwin-Williams Company (SHW)
NYSE · Materials · market cap 74.94B
Share price
$320.94
At the last nightly close
Intrinsic value
$306.93
Range $216.15 – $241.47 before any credit for growth. The figure above credits what the franchise record earns, which is why it sits outside that range.
Margin of safety
-4.4%
($306.93 − $320.94) ÷ $320.94
EV / EBIT
35.6
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 is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore 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 2026-09-03.
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
- Sherwin Williams (SHW) Stock Looks Fair On Cash Flow Yet Rich On Earnings - Simply Wall St Newssimplywall.st
- Sherwin-Williams (SHW) Stock Price, News & Analysismarketbeat.com
- Sherwin-Williams (SHW) Earnings: Latest Report, Earnings ...public.com
- The Sherwin-Williams Company Stock Priceperplexity.ai
- Sherwin-Williams Stock (SHW) Opinions on Recent Earnings and Insider Activity | Quiver Quantitativequiverquant.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.