Avery Dennison Corporation

Avery Dennison Corporation

AVYยทNYSE

$155.89

-0.73%
Consumer CyclicalPackaging & Containers

Avery Dennison Corporation manufactures and markets pressure-sensitive materials and products in the United States, Europe, Asia, Latin America, and internationally. The company's Label and Graphic Materials segment offers pressure-sensitive label and packaging materials; and graphics and reflective products under the Fasson, JAC, Avery Dennison, and Mactac brands, as well as durable cast and reflective films. It provides its products to the home and personal care, beer and beverage, durables, pharmaceutical, wine and spirits, and food market segments; architectural, commercial sign, digital printing, and other related market segments; construction, automotive, and fleet transportation market segments, as well as traffic and safety applications; and sign shops, commercial printers, and designers. The company's Retail Branding and Information Solutions segment designs, manufactures, and sells brand embellishments, graphic tickets, tags and labels, and sustainable packaging solutions, as well as offers creative services; radio-frequency identification products; visibility and loss prevention solutions; price ticketing and marking solutions; care, content, and country of origin compliance solutions; and brand protection and security solutions. It serves retailers, brand owners, apparel manufacturers, distributors, and industrial customers. The company's Industrial and Healthcare Materials segment offers tapes; pressure-sensitive adhesive based materials and converted products; medical fasteners; and performance polymers under the Fasson, Avery Dennison, and Yongle brands. It serves automotive, electronics, building and construction, general industrial, personal care, and medical markets. The company was formerly known as Avery International Corporation and changed its name to Avery Dennison Corporation in 1990. Avery Dennison Corporation was founded in 1935 and is headquartered in Glendale, California.

At a Glance

Live Snapshot
Market Cap$11.92B
EPS8.8000
P/E Ratio17.71
Earnings Date07/28/2026
Avery Dennison Corporation

Avery Dennison Corporation Fair Value Envelope

AVY ยท NYSE

Our analysis suggests that AVY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $155.89, this represents a potential HIDDEN relative to our calculated worth for Avery Dennison Corporation.

Intrinsic Value
Current Price: $155.89

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$10.3B
+ Cash & Equivalents$202.8M
Firm Value$10.5B
- Debt$3.7B
Equity Value$6.8B
/ Shares Outstanding77,295,394B
DCF Value$87
OVERVALUED BY 44%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$860.1M
$839.4M
$819.2M
$799.4M
$780.2M
$761.3M
$743.0M
$725.1M
$707.6M
$690.5M
Maintenance CapEx
-$33.0M
-$32.2M
-$31.4M
-$30.7M
-$29.9M
-$29.2M
-$28.5M
-$27.8M
-$27.1M
-$26.5M
Owner Earnings
$827.2M
$807.2M
$787.8M
$768.8M
$750.2M
$732.1M
$714.5M
$697.3M
$680.5M
$664.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$765.9M
$692.1M
$625.3M
$565.1M
$510.6M
$461.4M
$416.9M
$376.7M
$340.4M
$307.6M
Terminal Value represents 50.8% of Enterprise Value