Sonoco Products Company

Sonoco Products Company

SONยทNYSE

$48.50

-1.1%
Consumer CyclicalPackaging & Containers

Sonoco Products Company, together with its subsidiaries, manufactures and sells industrial and consumer packaging products in North and South America, Europe, Australia, and Asia. The company operates through two segments: Consumer Packaging and Industrial Paper Packaging. The Consumer Packaging segment round and shaped rigid paper containers; metal and peelable membrane ends and closures; thermoformed plastic trays and containers; printed flexible packaging; and global brand artwork management. The Industrial Paper Packaging segment provides fiber-based tubes, cones, and cores; fiber-based construction tubes; fiber-based protective packaging and components; wooden, metal, and composite wire and cable, as well as reels and spools; and recycled paperboard, corrugating medium, recovered paper, and material recycling services. Sonoco Products Company offers thermoformed rigid plastic trays and devices; custom-engineered molded foam protective packaging and components; temperature-assured packaging; injection molded and extruded containers, spools, and parts; retail security packaging, including printed backer cards, thermoformed blisters, and heat-sealing equipment; and paper amenities. The company sells its products in various markets, which include paper, textile, film, food, chemical, packaging, construction, and wire and cable. Sonoco Products Company was founded in 1899 and is headquartered in Hartsville, South Carolina.

At a Glance

Live Snapshot
Market Cap$4.80B
EPS3.9800
P/E Ratio12.19
Earnings Date07/16/2026
Sonoco Products Company

Sonoco Products Company Fair Value Envelope

SON ยท NYSE

Our analysis suggests that SON has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $48.5, this represents a potential HIDDEN relative to our calculated worth for Sonoco Products Company.

Intrinsic Value
Current Price: $48.5

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$4.1B
+ Cash & Equivalents$378.4M
Firm Value$4.5B
- Debt$4.9B
Equity Value-$362.5M
/ Shares Outstanding98,633,013B
DCF Value-$4
OVERVALUED BY 108%

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
$614.8M
$548.0M
$488.5M
$435.4M
$388.1M
$345.9M
$308.3M
$274.8M
$244.9M
$218.3M
Maintenance CapEx
-$53.0M
-$47.2M
-$42.1M
-$37.5M
-$33.4M
-$29.8M
-$26.6M
-$23.7M
-$21.1M
-$18.8M
Owner Earnings
$561.9M
$500.8M
$446.4M
$397.9M
$354.6M
$316.1M
$281.7M
$251.1M
$223.8M
$199.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$520.2M
$429.4M
$354.4M
$292.4M
$241.4M
$199.2M
$164.4M
$135.7M
$112.0M
$92.4M
Terminal Value represents 38.2% of Enterprise Value