Discounted Cash Flow
Sherwin Williams Co.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $0 | $1.1b | $1.1b | 322707407407.4% | $12.33 |
| 2017 | $0 (-9.1%) | $1.8b (56.5%) | $1.7b (55.3%) | 555568025078.4% (72.2%) | $19.08 (54.7%) |
| 2018 | $0 (-10.0%) | $1.1b (-37.4%) | $1.7b (1.9%) | 386322648083.6% (-30.5%) | $11.92 (-37.5%) |
| 2019 | $0 (2.8%) | $1.5b (39.0%) | $2.0b (17.7%) | 522474576271.2% (35.2%) | $16.79 (40.9%) |
| 2020 | $0 (1.0%) | $2.0b (31.7%) | $3.1b (55.8%) | 681342281879.2% (30.4%) | $22.45 (33.7%) |
| 2021 | $0 (43.6%) | $1.9b (-8.2%) | $1.9b (-39.7%) | 435607476635.5% (-36.1%) | $7.10 (-68.4%) |
| 2022 | $0 (-1.6%) | $2.0b (8.4%) | $1.3b (-31.9%) | 479833729216.2% (10.2%) | $7.83 (10.3%) |
| 2023 | $0 (10.9%) | $2.4b (18.3%) | $2.6b (106.5%) | 511520342612.4% (6.6%) | $9.35 (19.4%) |
| 2024 | $0 (3.9%) | $2.7b (12.2%) | $2.1b (-20.9%) | 552865979381.4% (8.1%) | $10.68 (14.2%) |
| 2025 | $0 (-32.8%) | $2.6b (-4.2%) | $2.7b (27.4%) | 787883435582.8% (42.5%) | $10.37 (-2.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.