As of 2024-12-15, the Intrinsic Value of Sonoco Products Co (SON) is
67.35 USD. This SON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.93 USD, the upside of Sonoco Products Co is
29.70%.
The range of the Intrinsic Value is 51.41 - 92.06 USD
67.35 USD
Intrinsic Value
SON Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.41 - 92.06 |
67.35 |
29.7% |
| DCF (Growth 10y) |
59.47 - 100.43 |
75.60 |
45.6% |
| DCF (EBITDA 5y) |
55.18 - 67.63 |
60.89 |
17.3% |
| DCF (EBITDA 10y) |
62.85 - 80.03 |
70.74 |
36.2% |
| Fair Value |
73.31 - 73.31 |
73.31 |
41.18% |
| P/E |
50.50 - 108.26 |
76.75 |
47.8% |
| EV/EBITDA |
49.06 - 64.53 |
54.14 |
4.3% |
| EPV |
40.18 - 60.04 |
50.11 |
-3.5% |
| DDM - Stable |
21.08 - 42.03 |
31.56 |
-39.2% |
| DDM - Multi |
45.23 - 68.24 |
54.26 |
4.5% |
SON Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,102.64 |
| Beta |
0.20 |
| Outstanding shares (mil) |
98.26 |
| Enterprise Value (mil) |
7,974.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.51% |
| Cost of Debt |
4.78% |
| WACC |
6.68% |