SHERWIN WILLIAMS CO (SHW)

Retail-Building Materials, Hardware, Garden Supply

Latest Price

$340.85

TTM P/E

32.74

Normalized P/E

37.67

Div Yield

0.70%

Book Value

18.03

P/B Ratio

18.90

Valuation metrics

EPS: $10.26

Book value / share: $18.56

Formula: √(22.5 × EPS × BVPS)

Graham Number

$65.46

81% 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

82% 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

71% downside

EPS: $10.26

Target P/E: 38×

Formula: EPS × P/E

P/E Fair Value

$389.88

+14% upside

73.9% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	17.48M	$5.60B	7.09%	-138.9K	2026-03-31
STATE STREET CORP	15.60M	$5.00B	6.32%	-41.7K	2026-03-31
VANGUARD CAPITAL MANAGEMENT LLC	15.14M	$4.85B	6.14%	--	2026-03-31
FMR LLC	6.99M	$2.24B	2.83%	+1.80M	2026-03-31
MORGAN STANLEY	6.19M	$1.98B	2.51%	-121.0K	2026-03-31
VANGUARD PORTFOLIO MANAGEMENT LLC	5.90M	$1.89B	2.39%	--	2026-03-31
GEODE CAPITAL MANAGEMENT, LLC	5.33M	$1.70B	2.16%	+100.2K	2026-03-31
PRICE T ROWE ASSOCIATES INC /MD/	3.99M	$1.28B	1.62%	+355.8K	2026-03-31
Capital Research Global Investors	3.61M	$1.16B	1.47%	+335.7K	2026-03-31
ALLIANCEBERNSTEIN L.P.	3.57M	$1.16B	1.45%	-161.5K	2026-03-31