US · SLGN
Silgan Holdings Inc.
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Stamford, CT 06901
- Website
- silganholdings.com
Price · as of 2025-12-31
$39.72
Market cap 5.14B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.05 | -24.35% |
| Intrinsic Value(DCF) | $27.58 | -30.56% |
| Graham-Dodd Method(GD) | $23.01 | -42.08% |
| Graham Formula(GF) | $50.42 | +26.93% |
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 |
|---|---|---|---|---|---|
| 2011 | $17.84 | $26.61 | $4.27 | $5.48 | $29.96 |
| 2012 | $18.90 | $25.02 | $4.84 | $3.54 | $11.13 |
| 2013 | $20.55 | $23.35 | $0.00 | $3.48 | $16.42 |
| 2014 | $24.00 | $24.65 | $0.00 | $3.25 | $19.12 |
| 2015 | $22.39 | $22.83 | $0.00 | $2.40 | $6.35 |
| 2016 | $26.01 | $23.71 | $0.00 | $0.15 | $5.51 |
| 2017 | $25.38 | $24.02 | $0.00 | $3.04 | $50.72 |
| 2018 | $25.62 | $22.88 | $0.00 | $1.67 | $33.51 |
| 2019 | $28.01 | $23.26 | $0.00 | $0.79 | $15.88 |
| 2020 | $38.98 | $28.20 | $0.00 | $2.26 | $48.25 |
| 2021 | $40.25 | $33.58 | $2.31 | $3.46 | $74.36 |
| 2022 | $49.12 | $34.27 | $91.72 | $3.24 | $63.46 |
| 2023 | $42.86 | $32.39 | $10.11 | $2.92 | $5.44 |
| 2024 | $52.12 | $38.73 | $11.30 | $0.00 | $15.55 |
| 2025 | $48.53 | $30.05 | $13.62 | $23.00 | $50.42 |
AI valuation
Our deep-learning model estimates Silgan Holdings Inc.'s (SLGN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.05
- Current price
- $39.72
- AI upside
- -24.35%
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
$27.58
-30.56% upside
Graham-Dodd
$23.01
-42.08% upside
Graham Formula
$50.42
+26.93% 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 |
| SLGN | Silgan Holdings Inc. | $39.72 | 5.14B | -24% | -31% | -42% | +27% | 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 |
| CHH | Choice Hotels Internation… | $105.35 | 4.87B | +25% | -51% | -81% | -32% | 12.96 | 26.46 | 3.00 | 10.44 | 45.67 | -3.97 | 61.41% | 28.38% | 23.17% | 544.21% | 18.04% | 13.58% | 11.76 | 4.97 | 0.87 | 0.54 | 3.16 | 2839.00% | 75.00% | -2818.00% | 2.60% | 0.58 | 6.13% | 1.11% | 14.50% | 4.00% | 15.19 | 55.21 | 4.31 | 3.20 |
| DORM | Dorman Products, Inc. | $117.86 | 3.6B | +38% | -60% | -49% | -22% | 17.46 | 2.41 | 1.67 | 11.53 | 214.43 | 4.28 | 41.13% | 16.79% | 9.59% | 14.74% | 13.70% | 8.30% | 0.43 | 12.52 | 3.09 | 1.07 | 1.62 | 814.00% | 603.00% | -6051.00% | 2.12% | 0.23 | 3.91% | 0.00% | 0.00% | 1.14% | 11.60 | 54.84 | 1.95 | 4.68 |
| GEF | Greif, Inc. | $72.67 | 3.44B | -17% | -64% | +13% | +75% | 186.82 | 1.06 | 0.72 | 9.97 | 83.67 | 8.15 | 22.16% | 6.85% | 19.58% | 0.66% | 2.56% | 0.27% | 0.54 | 5.24 | 1.47 | 0.81 | 2.98 | 22328.00% | -100.00% | -15027.00% | -2.77% | 0.05 | -1.86% | 3.29% | 613.70% | 54.14% | 14.93 | -51.52 | 1.02 | 2.48 |
| 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 |
| KTB | Kontoor Brands, Inc. | $65.21 | 3.63B | +28% | +109% | — | -45% | 13.26 | 8.15 | 1.25 | 9.66 | 179.51 | 29.01 | 44.55% | 13.13% | 9.43% | 63.68% | 30.08% | 14.92% | 1.98 | 8.38 | 2.70 | 1.47 | 1.19 | 739.00% | 0.00% | 844.00% | 10.62% | 0.93 | 37.30% | 3.44% | 45.60% | 11.26% | 10.86 | 10.74 | 1.43 | 4.49 |
| 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 |
| RUSHA | Rush Enterprises, Inc. | $70.97 | 5.46B | -29% | -59% | -60% | -83% | 21.32 | 2.57 | 0.76 | 15.13 | — | 3.22 | 18.69% | 5.29% | 3.55% | 12.25% | 8.42% | 5.88% | 0.70 | 8.51 | 1.40 | 0.34 | 2.89 | -1210.00% | -475.00% | 14772.00% | 8.15% | 0.58 | 12.85% | 1.03% | 21.90% | 7.44% | 17.82 | 15.17 | 0.94 | 4.28 |
| 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 |
| 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 |
| TNL | Travel + Leisure Co. | $73.70 | 4.6B | +81% | -60% | — | -43% | 20.85 | -4.88 | 1.19 | 11.41 | — | -2.23 | 27.18% | 17.83% | 5.72% | -24.69% | 11.82% | 3.41% | -5.00 | 1.95 | 1.64 | 0.44 | 5.62 | -3570.00% | 406.00% | 3655.00% | 10.91% | 0.68 | 12.64% | 3.11% | 64.80% | 27.07% | 13.18 | 18.07 | 2.35 | 1.92 |
About Silgan Holdings Inc.
Silgan Holdings Inc., together with its subsidiaries, manufactures and sells rigid packaging for consumer goods products in North America, Europe, and internationally. It operates through three segments: Dispensing and Specialty Closures, Metal Containers, and Custom Containers. The Metal Containers segment manufactures and sells steel and aluminum containers for food products, such as pet food, vegetables, soups, proteins, tomato based products, adult nutritional drinks, fruits, and other miscellaneous food products, as well as general line metal containers primarily for chemicals. The Dispensing and Specialty Closures segment offers a range of metal and plastic closures, and dispensing systems for use in food, beverage, health care, garden, home, personal care, and beauty products, as well as capping/sealing equipment and detection systems. The Custom Containers segment manufactures and sells custom designed and stock plastic containers for use in personal care and health care; food and beverage; household and industrial chemical; pharmaceutical; pet food and care; agricultural; automotive; and marine chemical products. This segment also provides plastic thermoformed barrier and non-barrier bowls, and trays for food products, such as soups, other ready-to-eat meals, and pet food products; and plastic closures, caps, sifters, and fitments, as well as thermoformed tubs for food, household, and personal care products, including soft fabric wipes. The company markets its products primarily through direct sales force, as well as through a network of distributors and an online shopping catalog. Silgan Holdings Inc. was founded in 1987 and is headquartered in Stamford, Connecticut.
- CEO
- Adam J. Greenlee
- Employees
- 17.32K
- Beta
- 0.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.58 ÷ $39.72) − 1 = -30.56% (DCF, example).