investorscraft@gmail.com

Intrinsic Value of Avery Dennison Corporation (AVY)

Previous Close$165.82
Intrinsic Value
Upside potential
Previous Close
$165.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avery Dennison Corporation operates as a global leader in materials science and manufacturing, specializing in labeling and functional materials. The company serves diverse industries, including retail, apparel, logistics, and healthcare, with its adhesive technologies, RFID solutions, and branding products. Its core revenue model is driven by high-margin specialty materials, complemented by a growing digital solutions segment. Avery Dennison holds a dominant position in pressure-sensitive materials, leveraging its extensive R&D capabilities and global supply chain to maintain competitive differentiation. The company’s market leadership is reinforced by strategic acquisitions and partnerships, enhancing its technological edge and expanding its addressable markets. With a strong presence in both developed and emerging economies, Avery Dennison benefits from secular trends like e-commerce growth, sustainability-driven packaging shifts, and supply chain digitization. Its ability to innovate and adapt to evolving customer needs positions it as a critical enabler for industries transitioning toward smarter, more efficient labeling and identification solutions.

Revenue Profitability And Efficiency

Avery Dennison reported revenue of $8.76 billion for FY 2024, with net income of $704.9 million, reflecting a disciplined cost structure and pricing power. Diluted EPS stood at $8.73, supported by operating cash flow of $938.8 million, indicating robust cash conversion. Capital expenditures of $208.8 million suggest a balanced reinvestment strategy, aligning with growth initiatives while maintaining profitability.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with operating cash flow covering capital expenditures by a wide margin. Its capital efficiency is evident in its ability to generate substantial free cash flow, which supports shareholder returns and strategic investments. The diluted EPS growth underscores effective capital allocation and operational leverage across its diversified business segments.

Balance Sheet And Financial Health

Avery Dennison maintains a solid balance sheet, with $329.1 million in cash and equivalents against total debt of $3.15 billion. The manageable debt level, coupled with consistent cash flow generation, ensures financial flexibility. The company’s liquidity position and credit profile remain healthy, enabling continued investment in innovation and potential M&A opportunities.

Growth Trends And Dividend Policy

The company has exhibited steady growth, driven by demand for RFID and sustainable labeling solutions. Its dividend policy, with a payout of $3.45 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for growth. This balanced approach aligns with its long-term strategy of sustainable value creation.

Valuation And Market Expectations

Avery Dennison’s valuation reflects its premium positioning in the materials science sector, with investors pricing in continued growth in high-margin segments. Market expectations are anchored on its ability to capitalize on digital transformation trends and maintain pricing discipline, supported by its innovative product portfolio and global scale.

Strategic Advantages And Outlook

Avery Dennison’s strategic advantages include its technological leadership, strong customer relationships, and global distribution network. The outlook remains positive, with tailwinds from e-commerce expansion and sustainability initiatives. The company is well-positioned to navigate macroeconomic uncertainties, leveraging its diversified revenue streams and operational agility.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount