SEE
Sealed Air Corp
Price:  
34.10 
USD
Volume:  
636,461.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEE Intrinsic Value

30.40 %
Upside

As of 2025-02-14, the Intrinsic Value of Sealed Air Corp (SEE) is 44.45 USD. This SEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.10 USD, the upside of Sealed Air Corp is 30.40%.

The range of the Intrinsic Value is 30.37 - 68.40 USD

34.10 USD
Stock Price
44.45 USD
Intrinsic Value
Intrinsic Value Details

SEE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.37 - 68.40 44.45 30.4%
DCF (Growth 10y) 36.12 - 74.78 50.50 48.1%
DCF (EBITDA 5y) 22.83 - 30.56 26.06 -23.6%
DCF (EBITDA 10y) 31.17 - 42.95 36.29 6.4%
Fair Value 51.47 - 51.47 51.47 50.94%
P/E 33.87 - 52.46 40.67 19.3%
EV/EBITDA 20.57 - 30.05 25.03 -26.6%
EPV 26.71 - 45.36 36.03 5.7%
DDM - Stable 19.63 - 41.98 30.80 -9.7%
DDM - Multi 17.03 - 28.42 21.30 -37.5%

SEE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,968.03
Beta 0.55
Outstanding shares (mil) 145.69
Enterprise Value (mil) 9,113.83
Market risk premium 4.60%
Cost of Equity 8.76%
Cost of Debt 6.19%
WACC 6.60%