Smurfit Westrock Plc

Smurfit Westrock Plc

SWยทNYSE

$42.12

+2.1%
Consumer CyclicalPackaging & Containers

Smurfit Westrock Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in Ireland and internationally. The company produces containerboard that it converts into corrugated containers or sells to third parties, as well as produces other types of paper, such as consumer packaging board, sack paper, graphic paper, solid board and graphic board, and other paper-based packaging products, such as consumer packaging, solid board packaging, paper sacks, and other packaging products, including bag-in-box. It also produces linerboard and corrugated medium, paperboard, and non-packaging grades of paper, as well as converted products, such as folding cartons and corrugated boxes, and other products; recycled paper-based packaging products; and packaging machinery. The company primarily serves food and beverage, e-commerce, retail, consumer goods, industrial, and foodservice markets. Smurfit Westrock Plc was founded in 1934 and is headquartered in Dublin, Ireland.

At a Glance

Live Snapshot
Market Cap$22.09B
EPS1.3400
P/E Ratio31.43
Earnings Date07/29/2026
Smurfit Westrock Plc

Smurfit Westrock Plc Fair Value Envelope

SW ยท NYSE

Our analysis suggests that SW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $42.12, this represents a potential HIDDEN relative to our calculated worth for Smurfit Westrock Plc.

Intrinsic Value
Current Price: $42.12

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$26,846.5B
+ Cash & Equivalents$1.0B
Firm Value$26,847.6B
- Debt$16.2B
Equity Value$26,831.4B
/ Shares Outstanding524,464,050B
DCF Value$51.2K
UNDERVALUED BY 121362%

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
$6.8B
$13.6B
$27.1B
$54.3B
$108.5B
$217.0B
$434.0B
$868.1B
$1,736.2B
$3,472.3B
Maintenance CapEx
-$876.5M
-$1.8B
-$3.5B
-$7.0B
-$14.0B
-$28.0B
-$56.1B
-$112.2B
-$224.4B
-$448.8B
Owner Earnings
$5.9B
$11.8B
$23.6B
$47.2B
$94.5B
$189.0B
$377.9B
$755.9B
$1,511.8B
$3,023.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$5.5B
$10.1B
$18.8B
$34.7B
$64.3B
$119.1B
$220.5B
$408.4B
$756.3B
$1,400.5B
Terminal Value represents 88.7% of Enterprise Value