Pricing Log in Create free account
Friday 6 November 2026 Export SW’s income statement to Excel — free account

Smurfit Westrock PLC

SW Consumer Cyclical Packaging & Containers

Smurfit Westrock PLC’s revenue for fiscal 2025 (year ended December 2025) was $31.2 billion, up 47.7% from fiscal 2024.

Revenue
+1.97%
EPS
−11.9%
Free cash flow
−29.4%
Total debt
−0.44%

Quarter to September 2026, against a year earlier

44.40 0.79 −1.75%
Market cap
$23.3B
P/E
49.6×
Fwd P/E
29.4×
Dividend yield
4.03%
F-score
6/9
Altman Z
1.44
Beneish M
−2.63
Dividend safety
28/100
Overview Business Profile Earnings & Analysis
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios
Valuation Filings

Smurfit Westrock PLC (SW) valuation and DCF model

What the price implies · reverse DCF

At $44.40 the price implies free cash flow after share-based pay growing 16.9% a year for ten years.

Free cash flow after share-based pay grew −5.5% a year over the last ten years, −11.5% over the last five. The price asks for 22.4 points a year more than its ten-year rate. The industry’s median company is priced for 15.2%.

In September 2017 the price assumed −2.8% a year; Smurfit Westrock PLC went on to grow free cash flow after share-based pay 5.8% a year to FY2025.

Price implies
16.9%
Last 5 years, reported
−11.5%
Last 10 years, reported
−5.5%
Industry median implies
15.2%

The headline discounts the last twelve months’ free cash flow after share-based pay at 9.0% for ten years and grows it 2.5% a year after that, the same for every company, so the figure compares across the market (how a reverse DCF works).

The other way round · DCF
The price needs
16.9% a year for ten years
$44.40
today’s price

Both are growth in free cash flow after share-based pay, discounted at 9.0%, with 2.5% a year after year ten.

Base case on its own ten-year record Smurfit Westrock PLC’s own growth, carried forward

Its assumptions

Powerpack lets you start from a scenario and type over any of them.

The base case’s inputs, which Powerpack lets you change
1 · Cash flow to equity
the four quarters to September 2026, from the 10-Q and 10-K filings, before share-based pay

Yearly growth in cash flow. It usually slows as the company matures.

Today’s price implies free cash flow after share-based pay growing 16.9% a year for ten years.

2 · Rates

Cost of equity is the yearly return shareholders require, typically 8–11%. Terminal growth is growth forever after year 10, usually near long-run inflation, 2–3%.

3 · Per share

Diluted shares outstanding. Net debt, under Advanced inputs, is taken off before dividing.

Advanced inputs
Free cash flow Revenue and margin
negative is net cash
new shares the cash flow does not pay for

Against Smurfit Westrock PLC’s own cost of capital: risk-free 4.3% + beta 0.94 × equity premium 4.5% = 8.5% cost of equity; weighted, 8.5%.

Use 8.5%
Equity value $(6.02b) ▼ below market cap $23.38b
Base case value per share $(11.44) equity value ÷ 526.64m shares
Current price $44.40 market price per share
Below today’s price 125.8% downside at the base case’s assumptions

How we got there$3.97b 10 years of cash to equity+$3.33b terminal value−$13.33b net debt=$(6.02b) equity value÷526.64m shares=$(11.44) per share

Valuation against its own history

Today’s multiple against its 5- and 10-year averages and the industry median (Packaging & Containers).

Multiple Current 5Y avg 10Y avg vs 10Y avg Industry median vs industry 10Y range
P/E 49.65× 28.50× 21.67× 129% above 20.50× 142% above
P/FCF 26.43× 68.44× 37.82× 30% below 13.39× 97% above
P/B 1.30× 1.22× 1.04× 26% above 1.81× 28% below
EV/EBITDA 8.73× 7.27× 4.94× 76% above 9.53× 8% below
EV/Sales 1.17× 1.09× 1.03× 14% above 1.39× 16% below
P/E P/FCF P/B EV/EBITDA EV/Sales
2.84×6.10×9.36×12.62×10Y avg 4.94×2018201920202021202220222023202420252026

SW trades at 8.73× EV/EBITDA, against a 10-year average of 4.94× (range 2.04×–13.57×). That is dearer than 89% of the last 9 year-end readings; re-rating to the average implies $14.19 per share.

Every growth rate on this page is the business’s — its cash flow, FFO or dividend — never its share price’s. A discounted-cash-flow model is only as good as its assumptions. Figures from the 10-K and 10-Q filings. Not investment advice.