US · SW
Smurfit Westrock Plc
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Dublin D04 N2R2
- Website
- smurfitwestrock.com
Price · as of 2025-12-31
$39.43
Market cap 24.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.44 | -20.26% |
| Intrinsic Value(DCF) | $70.48 | +78.75% |
| Graham-Dodd Method(GD) | $5.72 | -85.51% |
| Graham Formula(GF) | $58.47 | +48.28% |
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 | $6.12 | $2,578.58 | $454.76 | ||
| 2012 | $10.62 | $4,007.51 | $0.00 | ||
| 2013 | $18.65 | $4,627.61 | $4,254.68 | ||
| 2014 | $19.21 | $28.29 | $0.00 | $0.00 | $0.00 |
| 2015 | $17.74 | $28.48 | $0.00 | $0.00 | $0.00 |
| 2016 | $19.34 | $30.08 | $0.00 | $0.00 | $11.70 |
| 2017 | $32.92 | $37.04 | $5.44 | $0.00 | $66.80 |
| 2018 | $20.41 | $23.50 | $1.36 | $0.00 | $0.00 |
| 2019 | $27.24 | $32.03 | $0.00 | $0.00 | $0.00 |
| 2020 | $40.85 | $43.53 | $3.25 | $0.00 | $6.60 |
| 2021 | $33.75 | $34.69 | $0.55 | $0.20 | $96.70 |
| 2022 | $33.81 | $45.46 | $130.92 | $9.20 | $121.10 |
| 2023 | $39.84 | $36.97 | $2.12 | $5.40 | $0.00 |
| 2024 | $45.25 | $19.51 | $1,398.29 | $6.03 | $72.11 |
| 2025 | $46.82 | $31.44 | $1,675.58 | $5.71 | $58.47 |
AI valuation
Our deep-learning model estimates Smurfit Westrock Plc's (SW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.44
- Current price
- $39.43
- AI upside
- -20.26%
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
$70.48
+78.75% upside
Graham-Dodd
$5.72
-85.51% upside
Graham Formula
$58.47
+48.28% 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 |
| SW | Smurfit Westrock Plc | $39.43 | 24.55B | -20% | +79% | -86% | +48% | 34.33 | 1.11 | 0.72 | 7.99 | 61.64 | 2.03 | 19.42% | 5.67% | 2.33% | 3.33% | 3.99% | 1.34% | 0.64 | 2.27 | 1.48 | 0.64 | 2.77 | 5570.00% | 3875.00% | 590776.00% | 5.00% | 0.41 | 3.45% | 3.75% | 128.80% | 13.10% | 19.50 | 30.60 | 1.11 | 1.36 |
| AMCR | Amcor plc | $48.43 | 22.38B | +5% | +1,063% | — | -41% | 25.13 | 1.11 | 0.87 | 15.38 | — | -1.87 | 18.88% | 6.72% | 3.40% | 6.64% | 4.40% | 1.93% | 1.28 | 2.55 | 1.21 | 0.61 | 8.02 | -3676.00% | 1004.00% | -229.00% | 6.22% | 0.20 | 4.45% | 6.49% | 163.10% | 7.43% | 26.96 | 33.58 | 1.81 | 0.87 |
| BALL | Ball Corporation | $67.13 | 17.99B | -53% | -55% | -87% | -5% | 19.91 | 3.36 | 1.38 | 11.49 | — | 303.61 | 14.86% | 10.56% | 6.93% | 16.22% | 9.92% | 4.93% | 1.29 | 4.43 | 1.11 | 0.70 | 2.77 | -7462.00% | 1155.00% | -31355.00% | 4.33% | 0.23 | 7.10% | 1.21% | 24.00% | 8.46% | 17.28 | 30.48 | 1.82 | 1.72 |
| CASY | Casey's General Stores, I… | $685.59 | 25.41B | -63% | +6% | -85% | -68% | 35.01 | 5.45 | 1.20 | 18.14 | 388.54 | 8.79 | 23.54% | 5.00% | 3.43% | 16.75% | 11.54% | 7.39% | 0.84 | 8.21 | 0.92 | 0.46 | 2.19 | 901.00% | 725.00% | 5760.00% | 3.06% | 0.99 | 11.05% | 0.38% | 13.20% | 0.38% | 27.33 | 37.23 | 1.37 | 5.09 |
| GPC | Genuine Parts Company | $119.26 | 16.59B | -8% | -60% | — | -95% | 249.78 | 3.72 | 0.68 | 32.20 | — | -26.50 | 34.58% | 5.00% | 0.27% | 1.51% | 11.13% | 0.33% | 1.87 | 7.43 | 1.08 | 0.29 | 10.35 | -9274.00% | 346.00% | -3845.00% | 2.56% | 0.09 | 3.86% | 3.42% | 855.00% | 3.42% | 19.98 | 57.66 | 1.00 | 2.32 |
| IHG | InterContinental Hotels G… | $139.04 | 20.96B | -26% | -57% | — | -53% | 27.50 | -7.60 | 4.02 | 18.04 | 103.79 | -5.35 | 31.95% | 23.09% | 14.61% | -30.00% | 152.96% | 15.02% | -1.69 | — | 0.98 | 0.96 | 2.59 | 2649.00% | 540.00% | 3467.00% | 4.17% | 0.43 | 157.18% | 1.30% | 35.60% | 5.65% | 20.31 | 27.97 | 4.69 | 3.17 |
| IP | International Paper Compa… | $43.55 | 23B | -56% | +143% | — | — | -6.44 | 1.53 | 0.91 | -234.09 | — | 4.15 | 29.53% | -11.33% | -14.12% | -30.57% | -12.71% | -11.57% | 0.73 | -7.58 | 1.28 | 0.71 | -69.99 | -52739.00% | 3371.00% | -12100.00% | -0.70% | 0.21 | -0.85% | 4.31% | -27.80% | 4.60% | -11.46 | -203.17 | 1.30 | 1.25 |
| LULU | Lululemon Athletica Inc. | $185.17 | 20.77B | +35% | +397% | -42% | +40% | 17.80 | 7.47 | 3.05 | 10.80 | 89.00 | 7.78 | 59.22% | 23.67% | 17.14% | 42.42% | 48.31% | 24.70% | 0.36 | — | 2.16 | 1.24 | -0.14 | 2000.00% | 1007.00% | -370.00% | 4.90% | 1.24 | 43.34% | 0.00% | 0.00% | 5.07% | 12.73 | 20.14 | 3.01 | 9.48 |
| NVR | NVR, Inc. | $7,525.08 | 21.37B | -18% | -56% | -52% | -62% | 16.05 | 5.56 | 2.08 | 11.58 | — | 5.56 | 22.96% | 16.19% | 12.98% | 33.18% | 44.41% | 21.90% | 0.31 | 57.97 | 3.95 | 2.12 | -0.42 | -1384.00% | -208.00% | -1847.00% | 5.10% | 1.19 | 38.32% | 0.00% | 0.00% | 8.52% | 12.41 | 18.91 | 2.01 | 13.67 |
| PKG | Packaging Corporation of … | $232.14 | 20.89B | -19% | -60% | -98% | -45% | 27.08 | 4.53 | 2.32 | 13.97 | — | 7.94 | 21.02% | 13.97% | 8.55% | 17.08% | 12.82% | 7.86% | 0.95 | 15.87 | 3.17 | 1.83 | 2.18 | -392.00% | 723.00% | 3971.00% | 3.50% | 1.53 | 9.88% | 2.16% | 58.50% | 2.89% | 19.58 | 33.74 | 2.73 | 4.43 |
| RL | Ralph Lauren Corporation | $362.60 | 21.99B | -30% | -53% | -89% | -52% | 22.95 | 6.59 | 2.41 | 14.52 | 118.03 | 10.41 | 68.55% | 13.17% | 10.49% | 29.49% | 19.35% | 10.89% | 1.03 | 21.14 | 1.78 | 1.26 | 0.61 | 1944.00% | 675.00% | 1260.00% | 5.98% | 0.58 | 27.06% | 1.18% | 27.10% | 11.50% | 18.92 | 17.31 | 2.49 | 5.53 |
About Smurfit Westrock Plc
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.
- CEO
- Anthony Paul J. Smurfit
- Employees
- 100K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($70.48 ÷ $39.43) − 1 = +78.75% (DCF, example).