DCF Value

The DCF Value for Smurfit WestRock PLC (N4U) under the Base Case is 35.85 EUR. Compared with the current market price of 37 EUR, the stock appears Overvalued by 3% .

Key assumptions
N4U DCF Value
Base Case
€35.85
Overvaluation 3%
DCF Value
Price €37
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time