SEE
Sealed Air Corp
Price:  
34.76 
USD
Volume:  
2,106,528.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEE Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Sealed Air Corp (SEE) is 48.82 USD. This SEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.76 USD, the upside of Sealed Air Corp is %.

The range of the Intrinsic Value is 29.63 - 90.49 USD

34.76 USD
Stock Price
48.82 USD
Intrinsic Value
Intrinsic Value Details

SEE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.63 - 90.49 48.82 40.5%
DCF (Growth 10y) 31.89 - 85.87 49.08 41.2%
DCF (EBITDA 5y) 20.22 - 33.12 25.49 -26.7%
DCF (EBITDA 10y) 25.16 - 39.97 31.37 -9.8%
Fair Value 44.78 - 44.78 44.78 28.84%
P/E 25.75 - 48.91 39.20 12.8%
EV/EBITDA 17.20 - 31.53 24.60 -29.2%
EPV 20.68 - 36.19 28.44 -18.2%
DDM - Stable 17.39 - 41.26 29.33 -15.6%
DDM - Multi 17.84 - 31.91 22.79 -34.4%

SEE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,020.73
Beta 1.68
Outstanding shares (mil) 144.44
Enterprise Value (mil) 9,364.93
Market risk premium 4.60%
Cost of Equity 9.34%
Cost of Debt 6.53%
WACC 7.32%