SON
Sonoco Products Co
Price:  
60.28 
USD
Volume:  
1,339,203.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SON Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Sonoco Products Co (SON) is 67.81 USD. This SON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.28 USD, the upside of Sonoco Products Co is %.

The range of the Intrinsic Value is 51.67 - 93.13 USD

60.28 USD
Stock Price
67.81 USD
Intrinsic Value
Intrinsic Value Details

SON Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.67 - 93.13 67.81 12.5%
DCF (Growth 10y) 56.80 - 96.82 72.46 20.2%
DCF (EBITDA 5y) 52.70 - 65.85 58.14 -3.5%
DCF (EBITDA 10y) 58.73 - 75.75 66.04 9.6%
Fair Value 99.70 - 99.70 99.70 65.39%
P/E 79.36 - 107.04 88.65 47.1%
EV/EBITDA 53.35 - 66.71 58.24 -3.4%
EPV 37.99 - 55.98 46.99 -22.1%
DDM - Stable 30.70 - 60.23 45.46 -24.6%
DDM - Multi 42.85 - 64.28 51.34 -14.8%

SON Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,922.51
Beta 0.73
Outstanding shares (mil) 98.25
Enterprise Value (mil) 8,834.43
Market risk premium 4.60%
Cost of Equity 8.53%
Cost of Debt 4.96%
WACC 6.90%