Smurfit Westrock Plc (SW)
NYSE · Materials · market cap 21.58B
Share price
$45.48
At the last nightly close
Intrinsic value
$24.05
A single conservative estimate.
Margin of safety
-47.1%
($24.05 − $45.48) ÷ $45.48
EV / EBIT
n/a
Not ranked: short history.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-08-29.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 31.18B | 2.22B | 699.0M | 1.34 | 1.20B |
| 2024-FY | 21.11B | 1.46B | 319.0M | 0.83 | 17.0M |
| 2023-FY | 12.09B | 1.48B | 825.0M | 3.24 | 630.0M |
| 2022-FY | 13.51B | 1.73B | 1.03B | 3.92 | 503.0M |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- SW Stock Steadies As Smurfit WestRock Wins Coca-Cola China Deal - StocksToTradestockstotrade.com
- Smurfit Westrock (NYSE:SW) - Stock Analysissimplywall.st
- What You Need To Know Ahead of Smurfit Westrock’s Earnings Releasebarchart.com
- Smurfit Westrock Plc (SW) Latest Stock News & Headlines - Yahoo Financefinance.yahoo.com
- Buy Smurfit WestRock PLC Stock – SW Stock Quote Today & Investment Insights - Public.compublic.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on SW.
Run the board on SW10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.