Stock Analysis on Net

Sherwin-Williams Co. (NYSE:SHW)

This company has been moved to the archive! The financial data has not been updated since July 27, 2022.

Enterprise Value to FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Sherwin-Williams Co., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income 1,864,400 2,030,400 1,541,300 1,108,746 1,772,262
Net noncash charges 678,900 780,800 926,400 705,245 93,670
Change in working capital accounts (298,700) 597,400 (146,400) 129,709 18,036
Net operating cash 2,244,600 3,408,600 2,321,300 1,943,700 1,883,968
Interest paid on debt, net of tax1 280,865 274,685 261,486 306,950 165,252
Capital expenditures (372,000) (303,800) (328,900) (250,957) (222,767)
Free cash flow to the firm (FCFF) 2,153,465 3,379,485 2,253,886 1,999,693 1,826,453

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Sherwin-Williams Co. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Sherwin-Williams Co. FCFF increased from 2019 to 2020 but then decreased significantly from 2020 to 2021.

Interest Paid, Net of Tax

Sherwin-Williams Co., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Effective Income Tax Rate (EITR)
EITR1 17.10% 19.40% 22.20% 16.60% 25.10%
Interest Paid, Net of Tax
Interest paid on debt, before tax 338,800 340,800 336,100 368,045 220,630
Less: Interest paid on debt, tax2 57,935 66,115 74,614 61,095 55,378
Interest paid on debt, net of tax 280,865 274,685 261,486 306,950 165,252

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 2021 Calculation
Interest paid on debt, tax = Interest paid on debt × EITR
= 338,800 × 17.10% = 57,935


Enterprise Value to FCFF Ratio, Current

Sherwin-Williams Co., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 69,571,993
Free cash flow to the firm (FCFF) 2,153,465
Valuation Ratio
EV/FCFF 32.31
Benchmarks
EV/FCFF, Competitors1
Linde plc 40.85
EV/FCFF, Industry
Materials 22.53

Based on: 10-K (reporting date: 2021-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Sherwin-Williams Co., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 79,026,380 72,301,976 61,400,310 49,973,986 47,743,830
Free cash flow to the firm (FCFF)2 2,153,465 3,379,485 2,253,886 1,999,693 1,826,453
Valuation Ratio
EV/FCFF3 36.70 21.39 27.24 24.99 26.14
Benchmarks
EV/FCFF, Competitors4
Linde plc 23.60 34.03 44.72
EV/FCFF, Industry
Materials 18.50 26.84 67.95

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/FCFF = EV ÷ FCFF
= 79,026,380 ÷ 2,153,465 = 36.70

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Sherwin-Williams Co. EV/FCFF ratio decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.