As of 2024-10-14, the Intrinsic Value of Sealed Air Corp (SEE) is 46.04 USD. This SEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.12 USD, the upside of Sealed Air Corp is 31.10%.

The range of the Intrinsic Value is 32.09 - 69.23 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.09 - 69.23	46.04	31.1%
DCF (Growth 10y)	36.95 - 73.72	50.83	44.7%
DCF (EBITDA 5y)	24.46 - 31.92	27.66	-21.2%
DCF (EBITDA 10y)	31.47 - 42.38	36.30	3.4%
Fair Value	46.91 - 46.91	46.91	33.58%
P/E	38.90 - 60.06	45.73	30.2%
EV/EBITDA	22.72 - 30.81	26.53	-24.4%
EPV	27.56 - 45.06	36.31	3.4%
DDM - Stable	18.74 - 38.84	28.79	-18.0%
DDM - Multi	18.22 - 29.39	22.49	-36.0%