SHW · The Sherwin-Williams Company
$344.072026-07-21Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$115
-66.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($103 · $166) Analysts Range ($330 · $410) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $23.1B | — | 15.6% | 22.9% | $2.8B | −$850MM | $1.9B | 8.9% | — | 19.2% | $14.5B | $9.63 | — |
| 2024.Q4 | $23.1B | 0.0% | 15.6% | 22.3% | $2.8B | −$1.0B | $1.8B | 9.7% | — | 19.5% | $14.2B | $9.63 | — |
| 2025.Q1 | $23.1B | 0.2% | 16.3% | 22.6% | $2.9B | −$1.1B | $1.8B | 9.5% | — | 19.8% | $15.2B | $10.81 | — |
| 2025.Q4 | $23.1B | 0.0% | 16.3% | 23.1% | $2.9B | −$2.1B | $782MM | 9.7% | — | 17.8% | $17.3B | $10.81 | — |
| 2026.Q1 | $23.9B | 3.6% | 16.1% | 22.8% | $3.0B | −$1.7B | $1.3B | 9.3% | — | 17.7% | $16.4B | $10.48 | 22.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $25.0B | +4.4% | 16.2% | 22.5% | $3.1B | −$1.9B | $1.2B | 9.1% | $1.1B | 18.1% | $18.3B | $12.63 | 27.2 |
| 2028.Q1 | $26.2B | +4.7% | 16.2% | 22.2% | $3.3B | −$1.4B | $1.9B | 9.0% | $1.6B | 17.4% | $19.6B | $13.26 | 25.9 |
| 2029.Q1 | $27.4B | +4.7% | 16.2% | 21.9% | $3.5B | −$1.1B | $2.4B | 9.0% | $1.9B | 17.1% | $20.7B | $13.93 | 24.7 |
| 2030.Q1 | $28.6B | +4.4% | 16.2% | 21.6% | $3.6B | −$1.5B | $2.2B | 8.9% | $1.5B | 16.9% | $22.2B | $14.59 | 23.6 |
| 2031.Q1 | $29.8B | +4.3% | 16.2% | 21.4% | $3.8B | −$1.4B | $2.4B | 8.9% | $1.6B | 16.6% | $23.5B | $15.27 | 22.5 |
|
| Term. Yr+ | $38.0B | 4.1% | 13.1% | 20.0% | $4.0B | −$1.2B | $2.7B | 8.6% | $26.0B | 13.1% | — | — | — |
Active scenario IV: $115 (-66.7% vs market)