Operating performance
Revenue, profitability, and free cash flow are shown together so you can see scale, margin conversion, and cash generation on one screen.
Annualised change across the filed history.
Revenue CAGR 5Y
6.5%
Free Cash Flow CAGR 5Y
1.2%
Operating Income CAGR 3Y
20.2%
Filing-backed read on scale, margins, and cash flow.
Free Cash Flow
FY 2025+3.9%
Net Margin
FY 2025-0.0 pt
$34.44
Down 3.07% · Snapshot Sep 9, 2026
Market cap
$7.37B
Market cap $7.37B
Valuation snapshot
A target is published only when both the filing-backed DCF and the peer fair value clear the confidence gate.
Current price
$34.44
Market cap $7.4B
Fair value estimate
$21.24
Published only when the filing-backed DCF qualifies and the peer set clears full breadth or the 2-peer fallback.
Implied upside
-38.3%
Live quote snapshot · Sep 09, 2026
Valuation anchors
Scale: $4.73 – $37.62
DCF
Fair value
Peer
Current
$34.44
This score describes input coverage, not the probability that a valuation or investment return will be correct.
Policy
Filing-Backed v2
Basis
Operating cash flow less capex (firm-value proxy)
Shares
Diluted shares
Bridge
Net debt + securities
Market context
Live quote snapshot · Sep 09, 2026
Current price stacked against the same public-equity anchors shown in the confidence-gated hero.
How to read this
Capital structure
The overview keeps the capital structure bridge close to the cash-generation picture so fair value can be read in equity terms.
FY 2025 · filed Feb 13, 2026
Cash & Securities
$657M
Total Debt
$3.2B
Net Debt
$2.5B
Equity
$2.3B
Tangible Equity
$-596M
Net debt reduces equity value relative to firm value before the per-share target is calculated.
Latest annual cash generation after capital spending.
Operating Cash Flow
$649M
Capital Expenditures
$-196M
Free Cash Flow
$453M
CFO Margin
12.7%
FCF Margin
8.9%
CFO / Net Income
1.71x
FCF / Net Income
1.20x
Quality and risk
Altman, Piotroski, liquidity, and leverage sit together so the valuation read can be judged against balance-sheet reality.
Distress risk from the latest annual balance sheet.
Nine filing-backed checks on profitability, leverage, and efficiency.
neutral
Current Ratio
2.06x
Quick Ratio
1.50x
Debt / Equity
1.36x
Peer context
The overview keeps peer evidence concise here and sends detailed bridging to the relative-valuation tab.
Peer fair value
Per-share fair value from the weighted peer set.
Average P/E
Price to earnings across covered peers.
Average P/S
Price to sales across covered peers.
Average EV/EBITDA
Enterprise multiple across covered peers.
4 peers across 2 active peer methods
Intrinsic context
The overview surfaces the baseline intrinsic read and the reverse-DCF question, then sends the deeper workbench to the intrinsic tab.
Bear, base, and bull per-share outcomes from the filing-backed baseline.
Bear
$7.91
Base
$11.17
Bull
$15.65
Upside vs current
-67.6%
Current price
$34.44
Net debt reduces equity value relative to firm value before the per-share target is calculated.
Reverse-DCF framing and per-share outcomes when one assumption moves.
Implied growth
35.7%
Company profile
Identifiers, classification, and listing detail behind every figure on this page.
Axalta Coating Systems Ltd. (AXTA) market cap plus annual debt, less cash and eligible marketable securities.
$10B
EV / listed share $46.32Uses the same normalized share or ADR count as market cap.
Market cap
$7B
Total debt
$3B
Cash & marketable securities
$657M
Mix
66% equity
Net debt lifts enterprise value above market cap, so EV is not directly comparable to the stock price. Non-overlapping debt from the annual filing.
SHERWIN WILLIAMS CO
SHW · CIK 0000089800
—
—
—
—
Cap —P/E —EV/EBITDA —
