Smurfit WestRock PLC
NYSE:SW

Watchlist Manager
Smurfit WestRock PLC Logo
Smurfit WestRock PLC
NYSE:SW
Watchlist
Price: 37.54 USD 0.94%
Market Cap: 19.6B USD

Relative Value

The Relative Value of one SW stock under the Base Case scenario is hidden USD. Compared to the current market price of 37.54 USD, Smurfit WestRock PLC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
31
Median 3Y
0.7
Median 5Y
0.9
Industry
0.8
Forward
0.6
vs History
34
vs Industry
6
Median 3Y
15.7
Median 5Y
18.8
Industry
16
Forward
15.3
vs History
74
vs Industry
20
Median 3Y
7.2
Median 5Y
8.3
Industry
8.3
vs History
41
vs Industry
28
Median 3Y
21.7
Median 5Y
23.7
Industry
15.2
vs History
95
vs Industry
7
Median 3Y
1.6
Median 5Y
1.8
Industry
1.2
vs History
95
vs Industry
31
Median 3Y
1
Median 5Y
1.1
Industry
1
Forward
1
vs History
60
vs Industry
31
Median 3Y
3.6
Median 5Y
3.9
Industry
4.5
vs History
76
vs Industry
39
Median 3Y
6.1
Median 5Y
7.1
Industry
8.6
Forward
6.3
vs History
58
vs Industry
24
Median 3Y
9.9
Median 5Y
11.3
Industry
12.8
Forward
13.5
vs History
49
vs Industry
21
Median 3Y
10.4
Median 5Y
10.8
Industry
9.9
vs History
15
vs Industry
0
Median 3Y
22.9
Median 5Y
22.7
Industry
14.5
vs History
95
vs Industry
9
Median 3Y
1.1
Median 5Y
1.2
Industry
1

Multiples Across Competitors

SW Competitors Multiples
Smurfit WestRock PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Smurfit WestRock PLC
NYSE:SW
19.6B USD 0.4 21.3 5.7 10.2
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
7.4B CNY 5.2 26.5 23.2 23.2
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
12.1T IDR 1.5 -11.7 -29.8 -29.8
CN
ZRP Printing Group Co Ltd
SZSE:301223
3.4B CNY 1.1 20.4 14.7 14.7
US
Eightco Holdings Inc
NASDAQ:OCTO
453.3m USD 11.4 -119.9 -113.6 -71.3
CN
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
2.5B CNY 1.5 357.8 -680.8 -680.8
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
29.2B INR 0 0 0 0
CN
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
1.7B CNY 0.7 13.6 7.5 7.5
ID
Panca Budi Idaman Tbk PT
IDX:PBID
3.6T IDR 0.7 9.1 6.9 6.9
ID
PT Solusi Kemasan Digital Tbk
IDX:PACK
3.1T IDR 41.8 900 524.5 524.5
ID
Alkindo Naratama Tbk PT
IDX:ALDO
2T IDR 0.9 628.5 38.2 38.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Smurfit WestRock PLC
NYSE:SW
Average EV/EBITDA: 88.7
5.7
28%
0.2
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
23.2
N/A N/A
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Negative Multiple: -29.8 N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
14.7
N/A N/A
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -113.6 N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -680.8 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
Not Available N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
7.5
26%
0.3
ID
Panca Budi Idaman Tbk PT
IDX:PBID
6.9
N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
524.5
N/A N/A
ID
Alkindo Naratama Tbk PT
IDX:ALDO
38.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Smurfit WestRock PLC
NYSE:SW
Average EV/EBIT: 89.3
10.2
33%
0.3
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
23.2
N/A N/A
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Negative Multiple: -29.8 N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
14.7
N/A N/A
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -71.3 N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -680.8 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
Not Available N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
7.5
21%
0.4
ID
Panca Budi Idaman Tbk PT
IDX:PBID
6.9
N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
524.5
N/A N/A
ID
Alkindo Naratama Tbk PT
IDX:ALDO
38.2
N/A N/A