SON
Sonoco Products Co
Price:  
43.05 
USD
Volume:  
1,100,721.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SON Intrinsic Value

268.70 %
Upside

What is the intrinsic value of SON?

As of 2025-06-21, the Intrinsic Value of Sonoco Products Co (SON) is 158.71 USD. This SON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.05 USD, the upside of Sonoco Products Co is 268.70%.

The range of the Intrinsic Value is 61.91 - 990.05 USD

Is SON undervalued or overvalued?

Based on its market price of 43.05 USD and our intrinsic valuation, Sonoco Products Co (SON) is undervalued by 268.70%.

43.05 USD
Stock Price
158.71 USD
Intrinsic Value
Intrinsic Value Details

SON Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.91 - 990.05 158.71 268.7%
DCF (Growth 10y) 81.93 - 1,055.97 183.84 327.0%
DCF (EBITDA 5y) (8.34) - 6.80 (1,234.50) -123450.0%
DCF (EBITDA 10y) 10.28 - 28.83 18.06 -58.0%
Fair Value 38.83 - 38.83 38.83 -9.80%
P/E 20.10 - 34.17 26.45 -38.6%
EV/EBITDA (20.06) - 74.28 21.34 -50.4%
EPV 128.13 - 167.91 148.02 243.8%
DDM - Stable 15.91 - 60.54 38.22 -11.2%
DDM - Multi 42.69 - 114.60 60.94 41.5%

SON Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,246.02
Beta 0.51
Outstanding shares (mil) 98.63
Enterprise Value (mil) 11,190.31
Market risk premium 4.60%
Cost of Equity 8.07%
Cost of Debt 4.73%
WACC 5.38%