Three independent discounted-cash-flow-style models value The Sherwin-Williams Company every trading day. 0 of 3 currently price SHW above its market price.
| Free Cash Flow model | $140.59 |
| Excess Profit model | $130.27 |
| Residual Earnings model | $256.66 |
| Dividend Discount model | $61.59 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +18.5% |
| Net debt / EBITDA | 2.8× |
| Gross margin | +48.8% |
| Revenue CAGR | +2.1% |
| Cash conversion | 1.3× |
| Dividend yield | +1.0% |
| Buyback yield | +1.4% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open SHW in StockKitty