Smurfit Westrock plc (SW)
Paperboard Containers & Boxes · Materials · $23.1B
Intrinsic Value (Consensus)
$23.95
Current Price
$44.05
Margin of Safety
-45.6%
45.6% Above Intrinsic Value
Value: $24
Price: $44
Valuation Model Estimates
Current Price: $44.05
DCF (Discounted Cash Flow)
$257.80
Graham Number
$32.34
Earnings Power Value
$12.91
Relative Value (P/E)
$26.60
Dividend Discount Model
$150.00
Consensus Value
$23.95
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%.
Health Score
C
60
Profitability
12/25
Strength
19/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (12.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.33
- EPS (Forward)
- $1.60
- Book Value
- $34.94
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 3.8%
- Debt/Equity
- 72%
- Revenue Growth
- 47.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.7%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance