The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$14.77Fair value$151.13Bull$205.20
FairClose
52-week traded range
52W low $293.0052W high $372.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Sherwin-Williams closed at $323.31, 113.9% above the consensus fair value of $151.13 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 31.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$136.15
-57.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
$60.15
-81.4%
√(22.5 × EPS × BVPS)
EPS=10.26, BVPS=15.67 · outside Graham range (P/E 31.5, P/B 20.6) — asset-light, treat as a rough floor
P/E Fair Value
$205.20
-36.5%
EPS × 20x (sector P/E)
EPS=10.26, Sector P/E=20x
Peter Lynch (PEG)
$14.77
-95.4%
EPS × Growth% (PEG = 1 is fair)
EPS=10.26, g=1.4%
EV/EBITDA
$119.72
-63.0%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=3.68B
Reverse DCF
$323.31
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: 1.4%
Margin of Safety
$100.38
-69.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=133.83, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.