As of 2025-07-16, the Intrinsic Value of Smurfit WestRock PLC (SW) is 64.37 USD. This SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.40 USD, the upside of Smurfit WestRock PLC is 41.80%.
The range of the Intrinsic Value is 38.41 - 129.46 USD
Based on its market price of 45.40 USD and our intrinsic valuation, Smurfit WestRock PLC (SW) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.41 - 129.46 | 64.37 | 41.8% |
| DCF (Growth 10y) | 70.82 - 196.68 | 106.88 | 135.4% |
| DCF (EBITDA 5y) | 42.62 - 48.87 | 45.68 | 0.6% |
| DCF (EBITDA 10y) | 67.80 - 80.91 | 74.11 | 63.2% |
| Fair Value | 6.56 - 6.56 | 6.56 | -85.55% |
| P/E | 29.42 - 37.74 | 33.96 | -25.2% |
| EV/EBITDA | 28.63 - 40.88 | 35.52 | -21.8% |
| EPV | 3.00 - 8.74 | 5.87 | -87.1% |
| DDM - Stable | 11.49 - 30.30 | 20.90 | -54.0% |
| DDM - Multi | 46.02 - 86.02 | 59.20 | 30.4% |
| Market Cap (mil) | 23,699.25 |
| Beta | 1.06 |
| Outstanding shares (mil) | 522.01 |
| Enterprise Value (mil) | 37,121.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.44% |
| Cost of Debt | 5.00% |
| WACC | 7.38% |