Valuation Smurfit Westrock Plc

Equities

Market Closed - Nyse Other stock markets 02:30:02 15/01/2026 am IST			5-day change	1st Jan Change
42.74 ^USD	+0.14%		+4.37%	+10.52%

07/01	Wells Fargo Adjusts Price Target on Smurfit Westrock to $48 From $50, Maintains Overweight Rating	MT
07/01	Citigroup Adjusts Price Target on Smurfit Westrock to $48 From $49, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,063	13,830	9,597	10,558	27,910	22,230	22,230	-
Change	-	14.65%	-30.61%	10.02%	164.34%	-20.35%	0%	-
Enterprise Value (EV) ¹	14,945	17,129	12,807	13,614	40,650	35,091	34,547	33,796
Change	-	14.62%	-25.23%	6.3%	198.59%	-13.68%	-1.55%	-2.18%
P/E ratio	-	-	-	-	65.7x	24.8x	15.1x	12.3x
PBR	-	-	-	-	1.61x	1.22x	1.19x	1.15x
PEG	-	-	-	-	-	0x	0.2x	0.5x
Capitalization / Revenue	1.17x	1.2x	0.7x	0.87x	1.32x	0.71x	0.7x	0.68x
EV / Revenue	1.44x	1.48x	0.93x	1.12x	1.93x	1.12x	1.08x	1.03x
EV / EBITDA	8.16x	8.8x	5.07x	6.08x	12x	7.06x	6.5x	5.9x
EV / EBIT	13.4x	14x	7.18x	9.02x	29x	15.8x	12.6x	11x
EV / FCF	16.3x	32.9x	21.9x	20.1x	94.8x	21.7x	18x	15.9x
FCF Yield	6.12%	3.04%	4.57%	4.96%	1.06%	4.62%	5.55%	6.3%
Dividend per Share ²	-	-	-	-	0.605	1.75	1.778	1.853
Rate of return	-	-	-	-	1.12%	4.1%	4.17%	4.34%
EPS ²	-	-	-	-	0.82	1.718	2.818	3.476
Distribution rate	-	-	-	-	73.8%	102%	63.1%	53.3%
Net sales ¹	10,349	11,559	13,749	12,128	21,109	31,233	31,888	32,846
EBITDA ¹	1,832	1,946	2,527	2,238	3,386	4,967	5,315	5,729
EBIT ¹	1,119	1,227	1,783	1,510	1,402	2,221	2,733	3,066
Net income ¹	661.2	776.5	1,013	815.6	319	892.5	1,490	1,868
Net Debt ¹	2,882	3,299	3,210	3,056	12,740	12,861	12,317	11,565
Reference price ²	47.05	53.75	37.33	40.81	53.86	42.68	42.68	42.68
Nbr of stocks (in thousands)	2,56,388	2,57,299	2,57,059	2,58,721	5,18,199	5,20,861	5,20,861	-
Announcement Date	10/02/21	09/02/22	08/02/23	07/02/24	12/02/25	-	-	-

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	24.51x	1.12x	7.06x	4.1%	2.22TCr
INTERNATIONAL PAPER COMPANY	-25.85x	1.27x	9.96x	4.36%	2.25TCr
PACKAGING CORPORATION OF AMERICA	22.71x	2.51x	12.02x	2.3%	1.95TCr
SIG GROUP AG	-103.55x	2.22x	10.46x	-.--%	577.68Cr
MONDI PLC	16.55x	0.94x	7.24x	4.8%	527.98Cr
SONOCO PRODUCTS COMPANY	6.52x	1.16x	6.76x	4.42%	469.89Cr
GRAPHIC PACKAGING HOLDING COMPANY	10.05x	1.15x	6.98x	2.81%	458.92Cr
NINE DRAGONS PAPER (HOLDINGS) LIMITED	10.63x	1.42x	9.99x	1.13%	440.29Cr
HUHTAMÄKI OYJ	16.32x	1.08x	7.07x	3.73%	367.69Cr
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	15.15x	1.78x	11.33x	4.53%	354.91Cr
Average	-0.70x	1.47x	8.89x	3.22%	962.18Cr
Weighted average by Cap.	1.40x	1.53x	9.23x	3.41%