Valuation Smurfit Westrock Plc

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-21 pm EDT			5-day change	1st Jan Change
41.22 ^USD	-3.47%		-2.09%	+6.59%

Apr. 16	RBC Cuts Price Target on Smurfit Westrock to $54 From $57, Keeps Outperform Rating	MT
Apr. 14	Citigroup Adjusts Price Target on Smurfit Westrock to $53 From $59, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,830	9,597	10,558	27,910	20,137	21,558	-	-
Change	-	-30.61%	10.02%	164.34%	-27.85%	7.06%	-	-
Enterprise Value (EV) ¹	17,129	12,807	13,614	40,650	35,043	34,051	33,508	32,428
Change	-	-25.23%	6.3%	198.59%	-13.79%	-2.83%	-1.6%	-3.22%
P/E ratio	-	-	-	65.7x	29.1x	17.5x	13.3x	11.6x
PBR	-	-	-	1.61x	1.1x	1.15x	1.11x	1.05x
PEG	-	-	-	-	0.5x	0.2x	0.4x	0.8x
Capitalization / Revenue	1.2x	0.7x	0.87x	1.32x	0.65x	0.68x	0.66x	0.65x
EV / Revenue	1.48x	0.93x	1.12x	1.93x	1.12x	1.08x	1.03x	0.98x
EV / EBITDA	8.8x	5.07x	6.08x	12x	7.1x	6.57x	5.94x	5.41x
EV / EBIT	14x	7.18x	9.02x	29x	20.4x	13.5x	11.5x	10.1x
EV / FCF	32.9x	21.9x	20.1x	94.8x	23.3x	22.4x	19x	13.2x
FCF Yield	3.04%	4.57%	4.96%	1.06%	4.28%	4.46%	5.27%	7.6%
Dividend per Share ²	-	-	-	0.605	-	1.827	1.857	1.965
Rate of return	-	-	-	1.12%	-	4.43%	4.51%	4.77%
EPS ²	-	-	-	0.82	1.33	2.36	3.089	3.541
Distribution rate	-	-	-	73.8%	-	77.4%	60.1%	55.5%
Net sales ¹	11,559	13,749	12,128	21,109	31,179	31,538	32,571	33,150
EBITDA ¹	1,946	2,527	2,238	3,386	4,939	5,180	5,641	5,996
EBIT ¹	1,227	1,783	1,510	1,402	1,719	2,513	2,901	3,197
Net income ¹	776.5	1,013	815.6	319	699	1,232	1,608	1,851
Net Debt ¹	3,299	3,210	3,056	12,740	14,906	12,493	11,950	10,870
Reference price ²	53.75	37.33	40.81	53.86	38.67	41.22	41.22	41.22
Nbr of stocks (in thousands)	257,299	257,059	258,721	518,199	520,740	523,009	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/12/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMURFIT WESTROCK PLC	18.05x	1.1x	6.74x	4.28%	22.33B
INTERNATIONAL PAPER COMPANY	24.56x	1.13x	8.21x	5.06%	19.53B
PACKAGING CORPORATION OF AMERICA	21.15x	2.17x	10.5x	2.36%	18.87B
SIG GROUP AG	20.05x	2.09x	8.67x	2.16%	5.67B
SONOCO PRODUCTS COMPANY	13.43x	1.24x	7.1x	3.81%	5.6B
MONDI PLC	20.96x	0.88x	7.22x	2.54%	5.11B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	20.43x	2.22x	13.94x	3.32%	4.88B
HUHTAMÄKI OYJ	12.05x	1.03x	6.7x	4.07%	3.54B
GRAPHIC PACKAGING HOLDING COMPANY	14.07x	0.91x	7x	4.42%	2.94B
Average	18.30x	1.42x	8.45x	3.56%	9.83B
Weighted average by Cap.	19.91x	1.45x	8.44x	3.72%