US · SEE
Sealed Air Corporation
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Charlotte, NC 28208
- Website
- sealedair.com
Price · as of 2024-12-31
—
Market cap 6.17B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.14 | — |
| Intrinsic Value(DCF) | $12.78 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $11.66 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $20.02 | $71.76 | $6.47 | $3.27 | $22.11 |
| 2011 | $15.31 | $60.07 | $133.62 | $0.00 | $29.12 |
| 2012 | $18.24 | $20.08 | $175.24 | $0.00 | $0.00 |
| 2013 | $27.56 | $57.63 | $282.72 | $0.00 | $5.55 |
| 2014 | $38.23 | $33.96 | $23.24 | $0.00 | $10.93 |
| 2015 | $39.70 | $71.16 | $0.00 | $0.00 | $0.00 |
| 2016 | $38.76 | $46.27 | $0.00 | $0.00 | $11.73 |
| 2017 | $38.84 | $54.51 | $0.00 | $2.63 | $0.00 |
| 2018 | $39.51 | $44.93 | $0.00 | $0.00 | $16.80 |
| 2019 | $26.75 | $37.74 | $0.00 | $0.00 | $15.81 |
| 2020 | $42.11 | $52.22 | $0.00 | $0.00 | $33.78 |
| 2021 | $59.74 | $57.95 | $1.08 | $0.00 | $68.43 |
| 2022 | $42.34 | $50.02 | $3.10 | $0.00 | $33.84 |
| 2023 | $34.82 | $41.93 | $0.57 | $0.00 | $12.90 |
| 2024 | $31.18 | $40.14 | $0.30 | $0.00 | $11.66 |
AI valuation
Our deep-learning model estimates Sealed Air Corporation's (SEE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.14
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.78
— upside
Graham-Dodd
—
— upside
Graham Formula
$11.66
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SEE | Sealed Air Corporation | $41.88 | 6.17B | -4% | -69% | — | -72% | 17.14 | 7.27 | 0.84 | 8.79 | — | -1.72 | 30.14% | 13.65% | 4.91% | 45.09% | 8.87% | 3.72% | 7.22 | 2.56 | 1.16 | 0.57 | 4.19 | -2331.00% | -175.00% | 8669.00% | 11.19% | 0.45 | 10.42% | 2.60% | 44.60% | 9.51% | 11.79 | 17.08 | 1.61 | 1.71 |
| BBWI | Bath & Body Works, Inc. | $22.76 | 4.69B | +125% | -54% | — | +5% | 7.09 | -4.08 | 0.77 | 6.13 | — | -2.60 | 44.26% | 17.33% | 10.92% | -52.99% | 34.11% | 15.44% | -3.58 | 4.06 | 1.48 | 0.71 | 2.64 | -574.00% | -164.00% | 61.00% | 11.67% | 0.72 | 22.91% | 3.13% | 22.20% | 13.82% | 7.85 | 15.06 | 1.36 | 2.59 |
| FTDR | Frontdoor, Inc. | $68.57 | 4.94B | +40% | +28% | -89% | +8% | 19.34 | 20.38 | 2.36 | 10.98 | 141.97 | -4.42 | 55.28% | 23.32% | 12.18% | 106.03% | 38.83% | 12.00% | 4.92 | 6.18 | 1.55 | 1.41 | 1.24 | 1362.00% | 1356.00% | 6883.00% | 7.91% | 1.03 | 41.29% | 0.00% | 0.00% | 9.25% | 11.39 | 14.25 | 2.65 | 3.92 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| GPK | Graphic Packaging Holding… | $12.23 | 3.61B | +1% | -61% | -57% | -26% | 7.86 | 1.05 | 0.41 | 6.56 | — | 5.81 | 18.71% | 10.08% | 5.15% | 13.99% | 7.81% | 3.87% | 1.67 | 3.91 | 1.30 | 0.46 | 3.96 | -3148.00% | -216.00% | -7769.00% | -2.32% | 0.38 | -0.96% | 3.67% | 28.80% | 8.94% | 10.13 | -108.65 | 1.02 | 1.48 |
| MTH | Meritage Homes Corporatio… | $75.42 | 5.31B | +40% | -60% | +5% | -99% | 11.36 | 0.99 | 0.88 | 11.13 | — | 1.00 | 19.69% | 9.18% | 7.73% | 8.76% | 6.83% | 6.12% | 0.36 | — | 12.12 | 1.81 | 1.98 | -4030.00% | -840.00% | -13613.00% | 1.80% | 0.20 | 1.52% | 2.35% | 26.70% | 8.08% | 11.65 | 67.65 | 1.07 | 4.25 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| REYN | Reynolds Consumer Product… | $24.81 | 5.22B | +22% | -61% | — | -49% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| SLGN | Silgan Holdings Inc. | $48.05 | 5.14B | -37% | -43% | -52% | +5% | 17.77 | 2.25 | 0.79 | 9.12 | 382.05 | 2.25 | 17.73% | 10.16% | 4.45% | 13.53% | 8.34% | 3.21% | 1.91 | 3.48 | 1.51 | 0.92 | 3.55 | 465.00% | 1074.00% | -793.00% | 8.25% | 0.40 | 7.64% | 1.67% | 29.80% | 8.24% | 12.74 | 19.85 | 1.29 | 1.47 |
| SON | Sonoco Products Company | $56.47 | 5.57B | -7% | +224,630% | — | +239% | 16.06 | 1.55 | 0.75 | 6.60 | 11.37 | -3.59 | 20.94% | 9.47% | 5.27% | 11.84% | 6.30% | 2.95% | 1.34 | 3.05 | 1.05 | 0.55 | 2.93 | 14121.00% | 4172.00% | -1087.00% | 7.00% | 0.27 | 4.55% | 3.71% | 59.50% | 46.53% | 14.16 | 25.69 | 1.34 | 1.34 |
About Sealed Air Corporation
Sealed Air Corporation provides food safety and security, and product protection solutions and equipment in North America, South America, Europe, the Middle East, Africa, and the Asia Pacific. It operates through two segments, Food and Protective. The Food segment offers integrated packaging materials and automation equipment solutions to provide food safety and shelf life extension, reduce food waste, automate processes, and optimize total cost for food processors in the fresh red meat, smoked and processed meats, poultry, seafood, plant-based, and dairy markets under the CRYOVAC, CRYOVAC Grip & Tear, CRYOVAC Darfresh, Simple Steps, and Optidure brands. This segment sells its solutions directly to customers through its sales, marketing, and customer service personnel. The Protective segment provides foam, inflatable, suspension and retention, temperature assurance packaging solutions to protect goods to e-commerce, consumer goods, pharmaceutical and medical devices, and industrial manufacturing markets under the SEALED AIR, BUBBLE WRAP, AUTOBAG, SEALED AIR, AUTOBAG, Instapak, Korrvu, Kevothermal, and TempGuard brands. This segment sells its solutions through supply distributors, as well as directly to fabricators, original equipment manufacturers, contract manufacturers, logistics partners, and e-commerce/fulfillment operations. Sealed Air Corporation was incorporated in 1960 and is headquartered in Charlotte, North Carolina.
- CEO
- Dustin J. Semach
- Employees
- 16.4K
- Beta
- 1.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.78 ÷ —) − 1 = — (DCF, example).