image
Consumer Cyclical - Packaging & Containers - NYSE - IE
$ 43.32
1.13 %
$ 22.6 B
Market Cap
52.52
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SW stock under the worst case scenario is HIDDEN Compared to the current market price of 43.3 USD, Smurfit Westrock Plc is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SW stock under the base case scenario is HIDDEN Compared to the current market price of 43.3 USD, Smurfit Westrock Plc is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SW stock under the best case scenario is HIDDEN Compared to the current market price of 43.3 USD, Smurfit Westrock Plc is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SW

image
$56.0$56.0$54.0$54.0$52.0$52.0$50.0$50.0$48.0$48.0$46.0$46.0$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
21.1 B REVENUE
69.41%
1.01 B OPERATING INCOME
-27.18%
319 M NET INCOME
-72.65%
1.48 B OPERATING CASH FLOW
-4.87%
-2.11 B INVESTING CASH FLOW
-127.07%
607 M FINANCING CASH FLOW
226.72%
7.66 B REVENUE
1.55%
553 M OPERATING INCOME
37.91%
382 M NET INCOME
161.64%
235 M OPERATING CASH FLOW
-69.91%
-476 M INVESTING CASH FLOW
8.29%
151 M FINANCING CASH FLOW
157.63%
Balance Sheet Smurfit Westrock Plc
image
Current Assets 10.1 B
Cash & Short-Term Investments 855 M
Receivables 4.12 B
Other Current Assets 5.08 B
Non-Current Assets 33.7 B
Long-Term Investments 0
PP&E 22.7 B
Other Non-Current Assets 11 B
9.41 %11.62 %51.82 %25.20 %Total Assets$43.8b
Current Liabilities 7.33 B
Accounts Payable 3.29 B
Short-Term Debt 1.05 B
Other Current Liabilities 2.99 B
Non-Current Liabilities 19 B
Long-Term Debt 12.5 B
Other Non-Current Liabilities 6.5 B
12.48 %3.99 %11.34 %47.56 %24.64 %Total Liabilities$26.4b
EFFICIENCY
Earnings Waterfall Smurfit Westrock Plc
image
Revenue 21.1 B
Cost Of Revenue 16.9 B
Gross Profit 4.2 B
Operating Expenses 3.19 B
Operating Income 1.01 B
Other Expenses 688 M
Net Income 319 M
25b25b20b20b15b15b10b10b5b5b0021b(17b)4b(3b)1b(688m)319mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
19.87% GROSS MARGIN
19.87%
4.77% OPERATING MARGIN
4.77%
1.51% NET MARGIN
1.51%
1.84% ROE
1.84%
0.73% ROA
0.73%
1.53% ROIC
1.53%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Smurfit Westrock Plc
image
1b1b900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00202020202021202120222022202320232024202420252025
Net Income 319 M
Depreciation & Amortization 1.46 B
Capital Expenditures -1.47 B
Stock-Based Compensation 206 M
Change in Working Capital -349 M
Others -14 M
Free Cash Flow 17 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Smurfit Westrock Plc
image
Wall Street analysts predict an average 1-year price target for SW of $55.8 , with forecasts ranging from a low of $51 to a high of $60 .
SW Lowest Price Target Wall Street Target
51 USD 17.73%
SW Average Price Target Wall Street Target
55.8 USD 28.89%
SW Highest Price Target Wall Street Target
60 USD 38.50%
Price
Max Price Target
Min Price Target
Average Price Target
606055555050454540403535Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
0.98% DIVIDEND YIELD
0.431 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.000002.000001.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.43080.803590.81611.043291.038021.188571.273740.43080.272250.292080.309310.956810.3410.307960.353150.30250.332721.840.30251.411.351.991.531.580.780.300.00201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
6. Ownership
Insider Ownership Smurfit Westrock Plc
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
5.84 M USD 3
6-9 MONTHS
1.37 M USD 1
9-12 MONTHS
23.8 K USD 1
Bought
595 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Smurfit Westrock Announces Final Results of Exchange Offers for Senior Notes DUBLIN--(BUSINESS WIRE)--Smurfit Westrock plc (NYSE: SW, LSE: SWR) (together with its subsidiaries, “Smurfit Westrock” or the “Group”), a global leader in sustainable packaging, announced today the final results of the Group's offers to exchange certain of the Group's outstanding unregistered notes for new registered notes (the “Exchange Offers”). Under the Exchange Offers, (a) Smurfit Kappa Treasury Unlimited Company (“SKT”), a wholly owned indirect subsidiary of Smurfit Westrock plc, offered. businesswire.com - 3 weeks ago
Smurfit Westrock to Gain From Asset Optimization Amid Cost Woes SW gains from its ongoing asset optimization and business improvement initiatives. However, merger-related costs and cost inflation are woes. zacks.com - 4 weeks ago
Smurfit Westrock: Supportive Q1 Delivery, Buy Rating Confirmed The Smurfit WestRock merger offers strategic value with a discounted valuation, presenting a strong buy opportunity. Q1 2025 results showed mixed performance, but the company is on track with synergies and facility closures, enhancing operational efficiency and long-term value. The company's global presence and local sourcing mitigate tariff risks, with a positive outlook on adjusted 2025 EBITDA. seekingalpha.com - 1 month ago
Smurfit Westrock Plc (SMFKY) Q1 2025 Earnings Call Transcript Smurfit Westrock Plc (OTCPK:SMFKY) Q1 2025 Earnings Conference Call May 1, 2025 7:30 AM ET Company Participants Ciaran Potts – Vice President-Investor Relations Tony Smurfit – Chief Executive Officer Ken Bowles – Chief Financial Officer Conference Call Participants Charlie Muir-Sands – BNP Paribas Phil Ng – Jefferies Mike Roxland – Truist Securities Gabe Hajde – Wells Fargo Lars Kjellberg – Stifel Detlef Winckelmann – JPMorgan Patrick Mann – Bank of America Mark Weintraub – Seaport Research Partners Kevin Fogarty – Deutsche Numis Gaurav Jain – Barclays George Staphos – Bank of America Operator Good day and thank you for standing by. Welcome to the Smurfit Westrock 2025 Q1 Results Webcast and Conference Call. seekingalpha.com - 1 month ago
Smurfit Westrock Plc (SW) Q1 2025 Results Conference Call Transcript Smurfit Westrock Plc (NYSE:SW ) Q1 2025 Earnings Conference Call May 1, 2025 7:30 AM ET Company Participants Ciaran Potts - Vice President of Investor Relations Tony Smurfit - Chief Executive Officer Ken Bowles - Chief Financial Officer Conference Call Participants Charlie Muir-Sands - BNP Paribas Philip Ng - Jefferies Mike Roxland - Truist Securities Gabe Hajde - Wells Fargo Lars Kjellberg - Stifel Detlef Winckelmann - JP Morgan Patrick Mann - Bank of America Mark Weintraub - Seaport Research Partners Kevin Fogarty - Deutsche Numis Gaurav Jain - Barclays George Staphos - Bank of America Operator Good day and thank you for standing by. Welcome to the Smurfit Westrock 2025 Q1 Results Webcast and Conference Call. seekingalpha.com - 1 month ago
Smurfit Westrock Q1 Earnings Beat Estimates, Sales Fall Short SW reports adjusted EBITDA of $1.25 billion for the first quarter of 2025 and guides EBITDA a bit lower at $1.2 billion for Q2 due to economic downtime. zacks.com - 1 month ago
Here's What Key Metrics Tell Us About Smurfit Westrock (SW) Q1 Earnings The headline numbers for Smurfit Westrock (SW) give insight into how the company performed in the quarter ended March 2025, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 1 month ago
Smurfit Westrock (SW) Tops Q1 Earnings Estimates Smurfit Westrock (SW) came out with quarterly earnings of $0.73 per share, beating the Zacks Consensus Estimate of $0.65 per share. This compares to earnings of $0.39 per share a year ago. zacks.com - 1 month ago
Smurfit Westrock Reports First Quarter 2025 Results DUBLIN--(BUSINESS WIRE)--Smurfit Westrock plc (NYSE: SW, LSE: SWR) today announced the financial results for the first quarter ended March 31, 2025. Key points: First quarter Net Sales of $7,656 million First quarter Net Income of $382 million, with a Net Income Margin of 5.0% First quarter Adjusted EBITDA1 of $1,252 million, with an Adjusted EBITDA Margin1 of 16.4% Quarterly dividend of $0.4308 per ordinary share Smurfit Westrock plc's performance for the three months ended March 31, 2025 and. businesswire.com - 1 month ago
Smurfit Westrock announces capacity reductions and facility closures DUBLIN--(BUSINESS WIRE)--Smurfit Westrock plc (NYSE: SW, LSE: SWR) today announced it will permanently close its coated recycled board (CRB) mill in St. Paul, Minnesota, U.S. and will discontinue production at its containerboard mill in Forney, Texas, U.S. The specialty coating facility at Forney will not be impacted. As a result, the Company's containerboard and CRB capacity is expected to reduce by over 500,000 tons. Smurfit Westrock has also initiated consultations with local works councils. businesswire.com - 1 month ago
Smurfit Westrock is Set to Report Q1 Earnings: Here's What to Expect SW's Q1 results are likely to reflect packaging demand for food, beverages and medicines, and growth in e-commerce activities, offset by higher costs. zacks.com - 1 month ago
Smurfit Westrock (SW) Earnings Expected to Grow: Should You Buy? Smurfit Westrock (SW) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 1 month ago
8. Profile Summary

Smurfit Westrock Plc SW

image
COUNTRY IE
INDUSTRY Packaging & Containers
MARKET CAP $ 22.6 B
Dividend Yield 0.98%
Description 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.
Contact Beech Hill, Dublin, D04 N2R2 https://www.smurfitwestrock.com
IPO Date July 8, 2024
Employees 100000
Officers Mr. Garrett Quinn Group Chief Sustainability Officer Mr. Alvaro Jose Henao President & Chief Executive Officer of LATAM Mr. Ben Garren EVice President & Group General Counsel Mr. Laurent Sellier President & Chief Executive Officer North America (Including Mexico) Ms. Irene Page Group Chief Accounting Officer Ms. Gillian Carson-Callan Group SVice President Finance & Company Secretary Ms. Sharon Whitehead Chief Human Resources Officer Mr. Anthony Paul J. Smurfit President, Group Chief Executive Officer & Director Mr. Ken Bowles Executive Vice President, Group Chief Financial Officer & Executive Director Mr. Saverio Mayer President & Chief Executive Officer of Europe, MEA & APAC