Silgan Holdings Inc.

Silgan Holdings Inc.

SLGNยทNYSE

$36.24

-0.93%
Consumer CyclicalPackaging & Containers

Silgan Holdings Inc., together with its subsidiaries, manufactures and sells rigid packaging for consumer goods products in North America, Europe, and internationally. It operates through three segments: Dispensing and Specialty Closures, Metal Containers, and Custom Containers. The Metal Containers segment manufactures and sells steel and aluminum containers for food products, such as pet food, vegetables, soups, proteins, tomato based products, adult nutritional drinks, fruits, and other miscellaneous food products, as well as general line metal containers primarily for chemicals. The Dispensing and Specialty Closures segment offers a range of metal and plastic closures, and dispensing systems for use in food, beverage, health care, garden, home, personal care, and beauty products, as well as capping/sealing equipment and detection systems. The Custom Containers segment manufactures and sells custom designed and stock plastic containers for use in personal care and health care; food and beverage; household and industrial chemical; pharmaceutical; pet food and care; agricultural; automotive; and marine chemical products. This segment also provides plastic thermoformed barrier and non-barrier bowls, and trays for food products, such as soups, other ready-to-eat meals, and pet food products; and plastic closures, caps, sifters, and fitments, as well as thermoformed tubs for food, household, and personal care products, including soft fabric wipes. The company markets its products primarily through direct sales force, as well as through a network of distributors and an online shopping catalog. Silgan Holdings Inc. was founded in 1987 and is headquartered in Stamford, Connecticut.

At a Glance

Live Snapshot
Market Cap$3.83B
EPS2.7100
P/E Ratio13.37
Earnings Date07/29/2026
Silgan Holdings Inc.

Silgan Holdings Inc. Fair Value Envelope

SLGN ยท NYSE

Our analysis suggests that SLGN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.24, this represents a potential HIDDEN relative to our calculated worth for Silgan Holdings Inc..

Intrinsic Value
Current Price: $36.24

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$5.4B
+ Cash & Equivalents$1.1B
Firm Value$6.5B
- Debt$4.6B
Equity Value$1.8B
/ Shares Outstanding106,858,596B
DCF Value$17
OVERVALUED BY 52%

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
$672.0M
$618.7M
$569.7M
$524.5M
$482.9M
$444.7M
$409.4M
$377.0M
$347.1M
$319.6M
Maintenance CapEx
-$56.6M
-$52.1M
-$47.9M
-$44.1M
-$40.6M
-$37.4M
-$34.5M
-$31.7M
-$29.2M
-$26.9M
Owner Earnings
$615.4M
$566.6M
$521.7M
$480.4M
$442.3M
$407.2M
$375.0M
$345.2M
$317.9M
$292.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$569.8M
$485.8M
$414.2M
$353.1M
$301.0M
$256.6M
$218.8M
$186.5M
$159.0M
$135.6M
Terminal Value represents 42.8% of Enterprise Value