As of 2024-12-12, the Intrinsic Value of Westrock Co (WRK) is
5.91 USD. This Westrock valuation is based on the model Peter Lynch Fair Value.
With the current market price of 51.51 USD, the upside of Westrock Co is
-88.54%.
Westrock Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(45.49) - (39.39) |
(41.08) |
-179.8% |
| DCF (Growth 10y) |
(33.28) - (28.08) |
(31.86) |
-161.8% |
| DCF (EBITDA 5y) |
(11.73) - (4.43) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(8.05) - 4.62 |
(1,234.50) |
-123450.0% |
| Fair Value |
5.91 - 5.91 |
5.91 |
-88.54% |
| P/E |
21.87 - 34.56 |
26.75 |
-48.1% |
| EV/EBITDA |
(29.95) - 63.71 |
12.07 |
-76.6% |
| EPV |
53.46 - 90.49 |
71.97 |
39.7% |
| DDM - Stable |
9.35 - 25.29 |
17.32 |
-66.4% |
| DDM - Multi |
(15.37) - (26.72) |
(19.05) |
-137.0% |
Westrock Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,297.31 |
| Beta |
0.60 |
| Outstanding shares (mil) |
258.15 |
| Enterprise Value (mil) |
21,838.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.52% |
| Cost of Debt |
6.02% |
| WACC |
7.00% |