Smurfit Westrock plc (SW)
Paperboard Containers & Boxes · Materials · $14.0B
Intrinsic Value (Consensus)
$23.95
Current Price
$26.60
Margin of Safety
-10%
10% Above Intrinsic Value
Value: $24
Price: $27
Valuation Model Estimates
Current Price: $26.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance