As of 2024-12-15, the Intrinsic Value of Sealed Air Corp (SEE) is 48.93 USD. This SEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.96 USD, the upside of Sealed Air Corp is 36.10%.

The range of the Intrinsic Value is 34.56 - 72.74 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	34.56 - 72.74	48.93	36.1%
DCF (Growth 10y)	40.82 - 79.44	55.41	54.1%
DCF (EBITDA 5y)	25.28 - 32.88	28.77	-20.0%
DCF (EBITDA 10y)	34.39 - 45.61	39.54	10.0%
Fair Value	51.47 - 51.47	51.47	43.13%
P/E	38.93 - 55.67	46.50	29.3%
EV/EBITDA	22.24 - 32.19	26.94	-25.1%
EPV	30.41 - 47.78	39.09	8.7%
DDM - Stable	21.99 - 45.31	33.65	-6.4%
DDM - Multi	19.27 - 30.82	23.71	-34.1%