Valuation Smurfit Westrock Plc

Equities

Market Closed - Nyse Other stock markets 01:30:02 23/04/2026 am IST			5-day change	1st Jan Change
39.69 ^USD	-3.71%		-4.13%	+2.64%

16/04	RBC Cuts Price Target on Smurfit Westrock to $54 From $57, Keeps Outperform Rating	MT
14/04	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	17.6x	13.2x	11.6x
PBR	-	-	-	1.61x	1.1x	1.15x	1.11x	1.05x
PEG	-	-	-	-	0.5x	0.2x	0.4x	0.9x
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	6.58x	5.92x	5.41x
EV / EBIT	14x	7.18x	9.02x	29x	20.4x	13.6x	11.4x	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	1.861	1.965
Rate of return	-	-	-	1.12%	-	4.43%	4.52%	4.77%
EPS ²	-	-	-	0.82	1.33	2.338	3.118	3.541
Distribution rate	-	-	-	73.8%	-	78.1%	59.7%	55.5%
Net sales ¹	11,559	13,749	12,128	21,109	31,179	31,552	32,648	33,150
EBITDA ¹	1,946	2,527	2,238	3,386	4,939	5,176	5,662	5,996
EBIT ¹	1,227	1,783	1,510	1,402	1,719	2,506	2,932	3,197
Net income ¹	776.5	1,013	815.6	319	699	1,224	1,621	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)	2,57,299	2,57,059	2,58,721	5,18,199	5,20,740	5,23,009	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	12/02/25	11/02/26	-	-	-

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	17.47x	1.08x	6.57x	4.43%	2.16TCr
INTERNATIONAL PAPER COMPANY	23.84x	1.1x	8.04x	5.26%	1.88TCr
PACKAGING CORPORATION OF AMERICA	20.87x	2.14x	10.38x	2.39%	1.86TCr
SIG GROUP AG	20.03x	2.09x	8.7x	2.16%	565.06Cr
SONOCO PRODUCTS COMPANY	12.58x	1.24x	7.11x	3.81%	560.14Cr
MONDI PLC	20.67x	0.87x	7.21x	2.57%	503.13Cr
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	21.18x	2.29x	14.35x	3.2%	506.14Cr
HUHTAMÄKI OYJ	11.94x	1.02x	6.66x	4.11%	349.46Cr
GRAPHIC PACKAGING HOLDING COMPANY	14.29x	0.91x	7x	4.51%	288.05Cr
Average	18.10x	1.42x	8.45x	3.6%	962.89Cr
Weighted average by Cap.	19.50x	1.44x	8.39x	3.79%