W

Westrock Co
LSE:0LW9

Watchlist Manager
Westrock Co
LSE:0LW9
Watchlist
Price: 51.635 USD 4.37%
Market Cap: 1.3T USD
Have any thoughts about
Westrock Co?
Write Note
Section:
 

Relative Value

The Relative Value of one 0LW9 stock under the Base Case scenario is 1.325 USD. Compared to the current market price of 51.635 USD, Westrock Co is Overvalued by 97%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

0LW9 Relative Value
Base Case
1.325 USD
Overvaluation 97%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

69
P/S
P/S
Price to Sales
69
vs History
7
vs Industry
Median 3Y
53.4
Median 5Y
53.4
Industry
0.8
Forward
68.5
More Details
4 402.6
P/E
P/E
Price to Earnings
4 402.6
vs History
1
vs Industry
Median 3Y
1 074
Median 5Y
885
Industry
17.2
Forward
2 422.8
More Details
839.6
P/OCF
P/OCF
Price to OCF
839.6
vs History
1
vs Industry
Median 3Y
550.2
Median 5Y
481.3
Industry
8.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
817.8
Median 5Y
335.5
Industry
16
More Details
133.4
P/B
P/B
Price to Book Value
133.4
vs History
1
vs Industry
Median 3Y
94
Median 5Y
91.2
Industry
1.3
More Details
69.4
EV/S
EV/S
Enterprise Value to Sales
69.4
vs History
7
vs Industry
Median 3Y
53.8
Median 5Y
54
Industry
1
Forward
68.8
More Details
392.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
392.6
vs History
7
vs Industry
Median 3Y
304.5
Median 5Y
299.7
Industry
4.6
More Details
522.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
522.7
vs History
4
vs Industry
Median 3Y
381.6
Median 5Y
375.6
Industry
9.3
Forward
496.4
More Details
1 291.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
1 291.2
vs History
3
vs Industry
Median 3Y
796.8
Median 5Y
796.8
Industry
13.2
Forward
1 167.5
More Details
844.1
EV/OCF
EV/OCF
Enterprise Value to OCF
844.1
vs History
1
vs Industry
Median 3Y
554.4
Median 5Y
484.7
Industry
10.3
More Details
2 859.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
2 859.9
vs History
1
vs Industry
Median 3Y
1 119
Median 5Y
907.1
Industry
15.1
More Details
55.7
EV/IC
EV/IC
Enterprise Value to IC
55.7
vs History
1
vs Industry
Median 3Y
41.2
Median 5Y
39.4
Industry
1
More Details

Multiples Across Competitors

0LW9 Competitors Multiples
Westrock Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
Packaging Corp of America
NYSE:PKG
20.6B USD 2.5 26.8 13.7 20.2
US
International Paper Co
NYSE:IP
19.2B USD 1 45.7 12.4 60.3
US
Avery Dennison Corp
NYSE:AVY
15.2B USD 1.8 22.6 12.1 15.4
IE
Smurfit Kappa Group PLC
F:SK3
13.2B EUR 1.2 17.4 7.7 11.2
UK
Amcor PLC
NYSE:AMCR
13.7B USD 1 17.8 10.7 15.4
UK
DS Smith PLC
LSE:SMDS
7.6B GBP 1.1 19.8 9.2 15.6
US
Graphic Packaging Holding Co
NYSE:GPK
8.3B USD 0.9 11.6 7.7 11.5
CH
SIG Group AG
SIX:SIGN
6.7B CHF 2.2 26.1 9.8 18.4
US
Sealed Air Corp
NYSE:SEE
5B USD 0.9 12.6 8.6 11.1
US
Sonoco Products Co
NYSE:SON
4.8B USD 0.7 16.8 7.1 11.1
P/E Multiple
Earnings Growth P/E to Growth
US
W
Westrock Co
LSE:0LW9
Average P/E: 420
4 402.6
N/A N/A
US
Packaging Corp of America
NYSE:PKG
26.8
47%
0.6
US
International Paper Co
NYSE:IP
45.7
379%
0.1
US
Avery Dennison Corp
NYSE:AVY
22.6
88%
0.3
IE
S
Smurfit Kappa Group PLC
F:SK3
17.4
43%
0.4
UK
Amcor PLC
NYSE:AMCR
17.8
67%
0.3
UK
DS Smith PLC
LSE:SMDS
19.8
25%
0.8
US
Graphic Packaging Holding Co
NYSE:GPK
11.6
24%
0.5
CH
SIG Group AG
SIX:SIGN
26.1
61%
0.4
US
Sealed Air Corp
NYSE:SEE
12.6
51%
0.2
US
Sonoco Products Co
NYSE:SON
16.8
22%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
Westrock Co
LSE:0LW9
Average EV/EBITDA: 56.5
522.7
21%
25.2
US
Packaging Corp of America
NYSE:PKG
13.7
27%
0.5
US
International Paper Co
NYSE:IP
12.4
43%
0.3
US
Avery Dennison Corp
NYSE:AVY
12.1
32%
0.4
IE
S
Smurfit Kappa Group PLC
F:SK3
7.7
15%
0.5
UK
Amcor PLC
NYSE:AMCR
10.7
17%
0.6
UK
DS Smith PLC
LSE:SMDS
9.2
12%
0.8
US
Graphic Packaging Holding Co
NYSE:GPK
7.7
-1%
N/A
CH
SIG Group AG
SIX:SIGN
9.8
11%
0.9
US
Sealed Air Corp
NYSE:SEE
8.6
15%
0.6
US
Sonoco Products Co
NYSE:SON
7.1
-94%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W
Westrock Co
LSE:0LW9
Average EV/EBIT: 134.7
1 291.2
43%
29.7
US
Packaging Corp of America
NYSE:PKG
20.2
35%
0.6
US
International Paper Co
NYSE:IP
60.3
187%
0.3
US
Avery Dennison Corp
NYSE:AVY
15.4
40%
0.4
IE
S
Smurfit Kappa Group PLC
F:SK3
11.2
16%
0.7
UK
Amcor PLC
NYSE:AMCR
15.4
36%
0.4
UK
DS Smith PLC
LSE:SMDS
15.6
30%
0.5
US
Graphic Packaging Holding Co
NYSE:GPK
11.5
1%
10.6
CH
SIG Group AG
SIX:SIGN
18.4
38%
0.5
US
Sealed Air Corp
NYSE:SEE
11.1
13%
0.8
US
Sonoco Products Co
NYSE:SON
11.1
24%
0.5

See Also

Summary
0LW9 intrinsic value, competitors valuation, and company profile.
DCF Valuation
0LW9 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
0LW9 stock valuation using valuation multiples.
Wall Street Estimates
0LW9 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
0LW9 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.