What is the intrinsic value of SEE?

As of 2025-12-31, the Intrinsic Value of Sealed Air Corp (SEE) is 55.20 USD. This SEE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.43 USD, the upside of Sealed Air Corp is 33.20%.

The range of the Intrinsic Value is 35.28 - 97.94 USD

Is SEE undervalued or overvalued?

Based on its market price of 41.43 USD and our intrinsic valuation, Sealed Air Corp (SEE) is undervalued by 33.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	35.28 - 97.94	55.20	33.2%
DCF (Growth 10y)	41.47 - 101.14	60.57	46.2%
DCF (EBITDA 5y)	22.25 - 46.81	33.30	-19.6%
DCF (EBITDA 10y)	30.45 - 55.45	41.49	0.2%
Fair Value	22.22 - 22.22	22.22	-46.37%
P/E	39.22 - 70.05	52.22	26.0%
EV/EBITDA	18.70 - 46.35	33.17	-19.9%
EPV	27.65 - 41.56	34.60	-16.5%
DDM - Stable	24.62 - 60.76	42.69	3.1%
DDM - Multi	21.59 - 40.37	28.03	-32.3%