SONOCO PRODUCTS CO (SON)
Paperboard Containers & Boxes · Materials · $19.9B
Intrinsic Value (Consensus)
$146.17
Current Price
$201.40
Margin of Safety
-27.4%
27.4% Above Intrinsic Value
Value: $146
Price: $201
Valuation Model Estimates
Current Price: $201.40
DCF (Discounted Cash Flow)
$164.00
Graham Number
$91.00
Earnings Power Value
$97.77
Relative Value (P/E)
$201.40
Dividend Discount Model
$176.67
Consensus Value
$146.17
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $10.07
- EPS (Forward)
- $12.08
- Book Value
- $36.55
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 27.8%
- Debt/Equity
- 38%
- Revenue Growth
- 50.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance