Sherwin Williams Co (SHW)

Retail-Building Materials, Hardware, Garden Supply

Latest Price

$323.27

TTM P/E

29.82

Normalized P/E

34.48

Div Yield

0.74%

Book Value

15.88

P/B Ratio

20.36

Valuation metrics

EPS: $10.26

Book value / share: $18.56

Formula: √(22.5 × EPS × BVPS)

Graham Number

$65.46

80% downside

Norm. op. income: $3.4B (median of 5yr)

Tax rate: 22%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$62.88

81% downside

Base FCF: $2.1B (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$100.36

69% downside

EPS: $10.26

Target P/E: 34×

Formula: EPS × P/E

P/E Fair Value

$348.84

+8% upside

82.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	17.72M	$6.10B	7.30%	+240.9K	2026-06-30
State Street Corp	15.56M	$5.36B	6.41%	-32.8K	2026-06-30
Vanguard Capital Management LLC	15.15M	$5.21B	6.24%	+3.6K	2026-06-30
FMR LLC	7.42M	$2.56B	3.06%	+434.4K	2026-06-30
Morgan Stanley	6.64M	$2.29B	2.74%	+450.5K	2026-06-30
Vanguard Portfolio Management LLC	5.43M	$1.87B	2.24%	-464.0K	2026-06-30
Geode Capital Management, LLC	5.25M	$1.80B	2.16%	-85.6K	2026-06-30
Norges Bank	4.02M	$1.38B	1.66%	+656.9K	2026-06-30
Viking Global Investors LP	3.88M	$1.33B	1.60%	+703.6K	2026-06-30
Alliancebernstein L.P.	3.52M	$1.13B	1.45%	-52.5K	2026-06-30