investorscraft@gmail.com

Intrinsic Value of Sealed Air Corporation (SEE)

Previous Close$32.01
Intrinsic Value
Upside potential
Previous Close
$32.01

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

Sealed Air Corporation operates as a global leader in protective packaging solutions, serving industries such as food, e-commerce, and industrial goods. The company generates revenue primarily through the sale of innovative packaging materials, equipment, and systems, including its well-known Bubble Wrap and Cryovac brands. Its business model combines product sales with value-added services like automation and sustainability consulting, reinforcing its position as a solutions provider rather than just a manufacturer. Sealed Air holds a strong market position due to its extensive R&D capabilities, global supply chain, and deep customer relationships, particularly in the food packaging segment where hygiene and preservation are critical. The company competes in a fragmented but growing market, driven by e-commerce expansion and increasing demand for sustainable packaging. Its focus on automation and digital solutions further differentiates it from competitors, positioning Sealed Air as a forward-thinking player in the packaging industry.

Revenue Profitability And Efficiency

Sealed Air reported revenue of $5.39 billion for the period, with net income of $264.7 million, reflecting a net margin of approximately 4.9%. Operating cash flow stood at $728 million, indicating solid cash generation, while capital expenditures of $220.2 million suggest ongoing investments in capacity and innovation. The company’s efficiency metrics highlight a balance between growth spending and profitability, though margins remain sensitive to raw material costs.

Earnings Power And Capital Efficiency

Diluted EPS of $1.81 demonstrates moderate earnings power, supported by stable demand in core markets. The company’s capital efficiency is tempered by its high debt load, which may constrain near-term flexibility. However, strong operating cash flow provides a foundation for debt servicing and reinvestment in high-return projects, particularly in automation and sustainable packaging.

Balance Sheet And Financial Health

Sealed Air’s balance sheet shows $371.8 million in cash against total debt of $4.51 billion, indicating significant leverage. While the debt level is elevated, the company’s consistent cash flow generation helps mitigate liquidity risks. Investors should monitor debt reduction efforts and covenant compliance, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

The company has maintained a dividend payout of $0.80 per share, reflecting a commitment to shareholder returns despite its leveraged position. Growth is likely driven by e-commerce tailwinds and sustainability trends, though macroeconomic pressures could temper near-term expansion. Management’s focus on high-margin segments and operational efficiency may support gradual top-line improvement.

Valuation And Market Expectations

Sealed Air’s valuation reflects its niche leadership but also incorporates risks from high leverage and input cost volatility. Market expectations appear balanced, with investors pricing in steady demand for packaging solutions but remaining cautious about margin sustainability. The stock’s performance will hinge on execution in automation and debt management.

Strategic Advantages And Outlook

Sealed Air’s strategic advantages include its strong brand portfolio, technological expertise, and global distribution network. The outlook remains cautiously optimistic, with growth opportunities in sustainable packaging and automation offsetting cyclical risks. Success will depend on the company’s ability to innovate while deleveraging its balance sheet over time.

Sources

10-K filings, company investor relations

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