Company Valuation: Sonoco Products Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,950 5,692 5,920 5,473 4,800 4,188 - -
Change - -4.33% 4% -7.55% -12.29% -12.75% - -
Enterprise Value (EV) 1 7,085 7,132 8,915 8,404 11,409 8,525 8,178 8,281
Change - 0.66% 25% -5.73% 35.76% -25.28% -4.07% 1.27%
P/E ratio 28.9x -67.3x 12.9x 11.6x 29.6x 5.8x 9.7x 8.79x
PBR 3.14x 3.07x 2.9x - 2.11x 1.37x 1.26x 1.25x
PEG - 0x -0x 6.84x -0.5x 0x -0.2x 0.8x
Capitalization / Revenue 1.14x 1.02x 0.82x 0.81x 0.9x 0.55x 0.55x 0.54x
EV / Revenue 1.35x 1.28x 1.23x 1.24x 2.15x 1.11x 1.08x 1.07x
EV / EBITDA 9.06x 9.45x 7.76x 7.87x 11x 6.52x 6.27x 6.02x
EV / EBIT 13.4x 13.8x 9.69x 10.5x 19.9x 8.79x 8.44x 7.95x
EV / FCF 13.6x 128x 46.9x 14x 25x 21.1x 15.2x 13.7x
FCF Yield 7.37% 0.78% 2.13% 7.14% 4% 4.73% 6.57% 7.31%
Dividend per Share 2 1.72 1.8 1.92 2.02 2.07 2.105 2.16 2.221
Rate of return 2.9% 3.11% 3.16% 3.62% 4.24% 4.96% 5.09% 5.23%
EPS 2 2.05 -0.86 4.72 4.8 1.65 7.321 4.376 4.831
Distribution rate 83.9% -209% 40.7% 42.1% 125% 28.8% 49.4% 46%
Net sales 1 5,237 5,590 7,251 6,781 5,305 7,662 7,547 7,711
EBITDA 1 782.3 754.5 1,148 1,068 1,035 1,307 1,303 1,375
EBIT 1 527 515.4 919.9 803.7 573.1 970.1 969.4 1,042
Net income 1 207.5 -85.48 466.4 475 163.9 640.4 466.6 481.4
Net Debt 1 1,135 1,440 2,995 2,931 6,609 4,337 3,990 4,093
Reference price 2 59.25 57.89 60.71 55.87 48.85 42.46 42.46 42.46
Nbr of stocks (in thousands) 100,417 98,326 97,512 97,956 98,260 98,633 - -
Announcement Date 2/11/21 2/10/22 2/8/23 2/14/24 2/18/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.8x1.11x6.52x4.96% 4.19B
-23.86x1.17x9.21x4.82% 20.35B
21.01x1.03x6.45x4.73% 19.37B
20.83x2.38x11.51x2.45% 18.33B
17.81x0.92x6.98x5.42% 5.16B
-84.55x1.95x9.17x-.--% 4.76B
9.83x1.15x6.93x2.74% 4.6B
9.02x1.36x9.51x1.33% 3.7B
16.04x1.85x11.97x4.3% 3.7B
15.41x1.04x6.77x3.93% 3.51B
Average 0.73x 1.40x 8.50x 3.47% 8.77B
Weighted average by Cap. 2.38x 1.45x 8.73x 3.77%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SON Stock
  4. Valuation Sonoco Products Company