SHERWIN WILLIAMS CO (SHW)
Retail-Building Materials, Hardware, Garden Supply
Latest Price
$324.50
TTM P/E
29.94
Normalized P/E
34.96
Div Yield
0.74%
Book Value
15.75
P/B Ratio
20.61
Valuation metrics
adjust assumptions →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: 35×
Formula: EPS × P/E
P/E Fair Value
$359.10
+11% upside
Institutional Ownership
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 |