SW

NYSE

Smurfit Westrock plc

Materials, Paper & Plastic Packaging Products & Materials

$48.28

close 7 Aug 2026

+11.19%

52-week change

$25.32B

market cap

$32.73

$52.65

52-week range

Expected price

$89.84 – $109.80

Current price

$48.28

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)51.36x

P/S (TTM)0.81x

P/B1.40x

EV/EBITDA (TTM)9.20x

FCF yield (TTM)4.01%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average47.33x

P/E, sector median31.36x*

Price at 5-year median P/E$46.01*

Indicated dividend yield3.74%

Forward — analyst consensus

Forward P/E (FY2026)24.53x*

Forward P/E (FY2027)14.39x

Forward PEG0.35*

Consensus EPS FY2026 (9 analysts)$1.97

EPS growth (FY2026→FY2027)70.47%

Revenue growth (FY2026)2.74%

Street view

Price target (mean)$56.37*

Target upside16.75%

Ratings (buy / hold / sell)17 / 0 / 0

FY2026 EPS revisions, 30d (up / down)1 / 7

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 31 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$48.28

Cash & equivalents$677.00M

Total debt$14.16B

Shares outstanding524.52M

Result

DCF price per share$177.01

Current price$48.28

Margin of safety+266.63%

PV of years 1–10$24.73B

PV of terminal value$81.60B

Equity value$92.84B

Market-implied growth+11.72%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.27B	$1.59B	$1.98B	$2.48B	$3.10B	$3.87B	$4.84B	$6.05B	$7.56B	$9.45B	$176.17B
PV	$1.17B	$1.36B	$1.57B	$1.82B	$2.11B	$2.44B	$2.82B	$3.27B	$3.78B	$4.38B	$81.60B

period to 30 Jun 2026, filed 31 Jul 2026, close 7 Aug 2026