TopFunds

Smurfit Westrock

NYSE: SW

Stock price

44.33 USD

(-10.82%) 5 years

Paper & Plastic Packaging Products & MaterialsPackaging & Containers

Insider Transactions

5Y price score: (14)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -10.82%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
10-sep.-26Award486--1,728,994SMURFIT ANTHONY P Jdirector, officer: President and CEOlink
10-sep.-26Award910--85,854SMURFIT ANTHONY P Jdirector, officer: President and CEOlink
10-sep.-26Award23--62,787Page Ireneofficer: Chief Accounting Officerlink
10-sep.-26Award152--14,361Page Ireneofficer: Chief Accounting Officerlink
10-sep.-26Award119--241,684Mayer Saverioofficer: See remarkslink
10-sep.-26Award403--38,054Mayer Saverioofficer: See remarkslink
10-sep.-26Award35--72,871Henao Alvaroofficer: See remarkslink
10-sep.-26Award208--19,703Henao Alvaroofficer: See remarkslink
10-sep.-26Award140--139,015Sellier Laurentofficer: See remarkslink
10-sep.-26Award335--31,666Sellier Laurentofficer: See remarkslink

32.7

52-week range

52.6

44.33

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5 %

Dividend Yield TTM

3.9 %

Market cap $

$ 23,252

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

41.1

Price / Book TTM

1.1

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0.6

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

4.3 %

5 %

22.1 %

Free cash flow per share growth

(2.6) %

(36.5) %

44.8 %

Earnings per share growth

417.2 %

(50.2) %

(21.3) %

Dividends

Previous dividend:0.4523 per share, Paid, Ex-div date Aug 14, 2026

Analyst ratings

Price Target Low

50

Price Target High

170

Price Target Median

57.5

Buy

11

Hold

0

Sell

0

Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.7
2
1.8
(2.7)
2
2.7
2.7
3.8
2.9
0.8
1.3
(2.4)%
2.5
2.7
2.8
3
3.2
3
02FCF per share
1.6
1.3
1.4
2.3
2.5
3.6
1.8
1.9
2.4
-
2.3
3.8%
2.9
3
3.1
3.2
3.3
2.4
03Dividends per share
Help
Adjusted for splitsLearn more
0.7
0.8
0.9
1.1
1.1
2.2
1.4
1.3
1.5
1.9
1.7
10.2%
-
-
-
-
-
-
04Dividends payout, %
35.3%
37.4%
36.1%
(29.6)%
42.7%
36%
44.5%
33.8%
47.4%
203.8%
128.8%
13.8%
-
-
-
-
-
-
05Revenue
$ 8,109
$ 8,581
$ 8,562
$ 8,946
$ 9,048
$ 8,530
$ 10,484
$ 12,616
$ 10,954
$ 20,377
$ 31,179
14.4%
$ 35,674
$ 40,817
$ 46,702
$ 53,434
$ 61,138
$ 62,972
06ㅤ% Change
-
5.8%
(0.2)%
4.5%
1.1%
(5.7)%
22.9%
20.3%
(13.2)%
86%
53%
14.4%
14.4%
14.4%
14.4%
14.4%
14.4%
14.4%
07Net Income
400
467
417
(646)
476
545
704.6
965.7
747.3
307.9
699
5.7%
1,447
1,656
1,895
2,168
2,480
2,555
08ㅤ% Margin
4.9%
5.4%
4.9%
(7.2)%
5.3%
6.4%
6.7%
7.7%
6.8%
1.5%
2.2%
4.1% A
4.1%
4.1%
4.1%
4.1%
4.1%
4.1%
09CFO
851.7
771.9
891.4
1,182
1,303
1,534
1,170
1,433
1,559
1,483
3,392
14.8%
4,229
4,839
5,537
6,335
7,248
7,465
10ㅤ% Of revenue
10.5%
9%
10.4%
13.2%
14.4%
18%
11.2%
11.4%
14.2%
7.3%
10.9%
11.9% A
11.9%
11.9%
11.9%
11.9%
11.9%
11.9%
11CAPEX
(480)
(462.7)
(549.5)
(632.6)
(707.9)
(632.2)
(702.1)
(930)
(929)
(1,466)
(2,192)
16.4%
(2,552)
(2,970)
(3,457)
(4,024)
(4,684)
(5,453)
12ㅤ% Change
-
(3.6)%
18.7%
15.1%
11.9%
(10.7)%
11.1%
32.5%
(0.1)%
57.8%
49.5%
16.4% A
16.4%
16.4%
16.4%
16.4%
16.4%
16.4%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
371.7
309.2
341.9
549.1
594.8
901.6
468.1
503
630
17
1,200
12.4%
1,678
1,869
2,079
2,310
2,564
2,013
14Total assets
9,306
9,322
10,803
10,859
9,925
10,290
11,698
12,460
14,051
43,759
53,041
19%
63,124
75,124
89,405
106,401
126,628
150,701
15ㅤ% Change
-
0.2%
15.9%
0.5%
(8.6)%
3.7%
13.7%
6.5%
12.8%
211.4%
21.2%
19%
19%
19%
19%
19%
19%
19%
16Total liabilities
6,761
6,690
7,613
7,553
6,932
6,507
7,309
7,470
7,877
26,372
31,483
16.6%
37,467
44,590
53,067
63,155
75,161
89,449
17ㅤ% Of assets
72.7%
71.8%
70.5%
69.6%
69.8%
63.2%
62.5%
60%
56.1%
60.3%
59.4%
59.4% A
59.4%
59.4%
59.4%
59.4%
59.4%
59.4%
18Shareholders Equity
2,545
2,632
3,190
3,306
2,993
3,783
4,389
4,990
6,174
17,387
21,558
23.8%
25,657
30,534
36,339
43,247
51,468
61,252
19Net Debt
3,044
2,942
2,718
3,079
3,500
2,385
2,897
2,958
3,129
12,740
15,130
17.4%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
236,000
237,000
237,000
236,008
238,000
251,091
260,000
261,000
260,000
389,000
526,000
8.3%
569,893
617,448
668,972
724,795
785,277
850,805
21ㅤ% Change
-
0.4%
-
(0.4)%
0.8%
5.5%
3.6%
0.4%
(0.4)%
49.6%
35.2%
8.3%
8.3%
8.3%
8.3%
8.3%
8.3%
8.3%
22ROA
4.3%
5%
3.9%
(6)%
4.8%
5.3%
6%
7.8%
5.3%
0.7%
1.3%
-
2.3%
2.2%
2.1%
2%
2%
1.7%
23ROE
15.7%
17.7%
13.1%
(19.5)%
15.9%
14.4%
16.1%
19.4%
12.1%
1.8%
3.2%
-
5.6%
5.4%
5.2%
5%
4.8%
4.2%
24Interest coverage
4.5
4.4
4
5.7
6.1
6.4
8.4
9.8
8.1
1.9
2.6
-
-
-
-
-
-
-
25Dividend Yield
2.4%
3.4%
2.8%
4%
2.8%
2.6%
2.8%
3.9%
4.2%
3.2%
5.2%
-
-
-
-
-
-
-
26P/E Ratio
13.5
11.1
13
(7.4)
15.3
13.7
16.1
8.9
11.1
62.8
24.6
-
-
-
-
-
-
-
27Stock price range
22-53
24-53
49-64
35-70
32-43
22-45
41-62
31-54
27-43
38-57
33-56
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
5,932
5,191
6,528
5,450
8,141
9,175
12,391
8,951
9,282
20,127
17,173
11.2%
10,556
13,121
15,943
19,047
22,462
-
29FCF Yield
6.3%
6%
5.2%
10.1%
7.3%
9.8%
3.4%
6.5%
6.8%
0.1%
7%
1.1%
15.9%
14.2%
13%
12.1%
11.4%
-
30Average stock price
37.3
38.6
56.9
52.8
37.7
33.8
51.3
42.5
35.1
47.5
44.4
1.8%
18.5
21.3
23.8
26.3
28.6
-
31 CEO
AS
Anthony Paul J. Smurfit