Valuation Smurfit Westrock Plc

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-24 pm EST			5-day change	1st Jan Change
56.02 ^USD	+1.36%		+5.78%	+4.01%

Jan. 21	Truist Initiates Smurfit Westrock at Buy With $62 Price Target	MT
Jan. 16	Smurfit Westrock plc Announces Executive Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,148	9,889	12,161	9,035	9,532	27,621	27,621	-
Change	-	21.37%	22.97%	-25.71%	5.51%	189.77%	0%	-
Enterprise Value (EV) ¹	11,645	12,264	15,046	12,027	12,372	39,781	38,931	37,850
Change	-	5.32%	22.68%	-20.07%	2.87%	221.54%	-2.14%	-2.77%
P/E ratio	-	-	-	-	-	27.9x	16.9x	13.8x
PBR	-	-	-	-	-	1.67x	1.57x	1.46x
PEG	-	-	-	-	-	-	0.3x	0.6x
Capitalization / Revenue	0.9x	1.16x	1.2x	0.71x	0.85x	0.95x	0.91x	0.88x
EV / Revenue	1.29x	1.44x	1.49x	0.94x	1.1x	1.37x	1.28x	1.2x
EV / EBITDA	7.06x	8.12x	8.84x	5.11x	5.95x	8.96x	7.58x	6.8x
EV / EBIT	11x	13.3x	14x	7.24x	8.82x	19.8x	13.3x	11.4x
EV / FCF	21.1x	16.3x	33.1x	22.1x	19.7x	38.2x	21.6x	18.2x
FCF Yield	4.73%	6.15%	3.02%	4.53%	5.08%	2.62%	4.63%	5.49%
Dividend per Share ³	-	-	-	-	-	1.151	1.448	1.486
Rate of return	-	-	-	-	-	2.05%	2.58%	2.65%
EPS ³	-	-	-	-	-	2.006	3.308	4.072
Distribution rate	-	-	-	-	-	57.4%	43.8%	36.5%
Net sales ¹	9,048	8,530	10,107	12,815	11,272	29,140	30,375	31,463
EBITDA ¹	1,650	1,510	1,702	2,355	2,080	4,438	5,136	5,569
EBIT ¹	1,062	922	1,073	1,662	1,403	2,012	2,930	3,326
Net income ¹	476	545	679	944	758	942.5	1,635	1,954
Net Debt ¹	3,497	2,375	2,885	2,992	2,840	12,160	11,310	10,229
Reference price ³	38.15	47.05	53.75	37.33	40.81	56.02	56.02	56.02
Nbr of stocks (in thousands)	236,565	256,388	257,299	257,059	258,721	518,407	518,407	-
Announcement Date	2/5/20	2/10/21	2/9/22	2/8/23	2/7/24	-	-	-

¹USD in Million²EUR in Million³USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
PACKAGING CORPORATION OF AMERICA	26.57x	2.79x	14.03x	+2.09%	21.42B
INTERNATIONAL PAPER COMPANY	30.55x	1.35x	12.69x	+3.08%	20.88B
DS SMITH PLC	35.72x	1.55x	11.68x	+2.93%	10.6B
GRAPHIC PACKAGING HOLDING COMPANY	12.16x	1.47x	7.68x	+1.48%	8.21B
SIG GROUP AG	39.79x	2.97x	12.23x	+2.44%	8.18B
MONDI PLC	16.84x	1.07x	7.47x	+10.00%	6.77B
SONOCO PRODUCTS COMPANY	15.81x	1.16x	7.24x	+4.29%	4.76B
HUHTAMÄKI OYJ	16.64x	1.2x	7.94x	+3.11%	3.89B
Average	24.26x	1.69x	10.12x	+3.68%	10.59B
Weighted average by Cap.	26.74x	1.87x	11.43x	+3.22%