As of 2025-09-18, the Intrinsic Value of Silgan Holdings Inc (SLGN) is 124.33 USD. This SLGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.20 USD, the upside of Silgan Holdings Inc is 187.80%.
The range of the Intrinsic Value is 79.76 - 226.48 USD
Based on its market price of 43.20 USD and our intrinsic valuation, Silgan Holdings Inc (SLGN) is undervalued by 187.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.76 - 226.48 | 124.33 | 187.8% |
| DCF (Growth 10y) | 131.19 - 324.59 | 190.30 | 340.5% |
| DCF (EBITDA 5y) | 61.08 - 99.38 | 79.56 | 84.2% |
| DCF (EBITDA 10y) | 107.47 - 164.96 | 134.36 | 211.0% |
| Fair Value | 28.77 - 28.77 | 28.77 | -33.41% |
| P/E | 45.39 - 60.95 | 50.58 | 17.1% |
| EV/EBITDA | 17.36 - 40.43 | 30.84 | -28.6% |
| EPV | 14.32 - 32.30 | 23.31 | -46.0% |
| DDM - Stable | 20.05 - 46.37 | 33.21 | -23.1% |
| DDM - Multi | 57.14 - 101.12 | 72.88 | 68.7% |
| Market Cap (mil) | 4,621.97 |
| Beta | 0.79 |
| Outstanding shares (mil) | 106.99 |
| Enterprise Value (mil) | 9,356.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.67% |
| Cost of Debt | 4.80% |
| WACC | 6.87% |