Valuation models
price $43.09 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused36.73 – 84.8254.3221% undervaluedDCF · Perpetuity growth · 10y41.80 – 92.3060.2929% undervaluedDCF · EBITDA exit · 5y83.52 – 93.9388.5851% undervaluedDCF · EBITDA exit · 10y80.93 – 100.6790.3252% undervaluedP/E · peers24.07 – 55.3232.7731% overvaluedP/E · own history22.48 – 56.1928.5851% overvaluedPEG—49.7913% undervaluedEV/EBITDA · peers63.64 – 180.77112.0462% undervaluedEV/Revenue · peers41.54 – 71.5457.8325% undervaluedEarnings power value12.40 – 36.0121.57100% overvaluedDividend discount32.45 – 69.5846.878% undervaluedWall St. consensus target—55.0022% belowCost of capital (WACC)—6.73%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
54.32
Smurfit Westrock closed at $43.09 — undervalued by 21% vs model.
36.73the model's range84.82
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
21.57 – 112.04
Wall St. target
55.00 22% below
Below model, 1y
29 of 30 days
How it is valued
Valued asCyclical
High revenue growth (~69% recent)Thin margins (2.2% net margin)Strong dividend yieldHighly cyclical earningsStrong FCF yield (5.3%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.