0LW9 Intrinsic Valuation and Fundamental Analysis - Westrock Co - Alpha Spread
W

Westrock Co
LSE:0LW9

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

Intrinsic Value

The intrinsic value of one 0LW9 stock under the Base Case scenario is 0.949 USD. Compared to the current market price of 51.635 USD, Westrock Co is Overvalued by 98%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

0LW9 Intrinsic Value
0.949 USD
Overvaluation 98%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case
How do you feel about 0LW9?
Bearish
Neutral
Bullish

Valuation Backtest
Westrock Co

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling 0LW9 based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Westrock Co

Provide an overview of the primary business activities
of Westrock Co.

What unique competitive advantages
does Westrock Co hold over its rivals?

What risks and challenges
does Westrock Co face in the near future?

Summarize the latest earnings call
of Westrock Co.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Westrock Co.

Provide P/S
for Westrock Co.

Provide P/E
for Westrock Co.

Provide P/OCF
for Westrock Co.

Provide P/FCFE
for Westrock Co.

Provide P/B
for Westrock Co.

Provide EV/S
for Westrock Co.

Provide EV/GP
for Westrock Co.

Provide EV/EBITDA
for Westrock Co.

Provide EV/EBIT
for Westrock Co.

Provide EV/OCF
for Westrock Co.

Provide EV/FCFF
for Westrock Co.

Provide EV/IC
for Westrock Co.

Show me price targets
for Westrock Co made by professional analysts.

What are the Revenue projections
for Westrock Co?

How accurate were the past Revenue estimates
for Westrock Co?

What are the Net Income projections
for Westrock Co?

How accurate were the past Net Income estimates
for Westrock Co?

What are the EPS projections
for Westrock Co?

How accurate were the past EPS estimates
for Westrock Co?

What are the EBIT projections
for Westrock Co?

How accurate were the past EBIT estimates
for Westrock Co?

Compare the revenue forecasts
for Westrock Co with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Westrock Co and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Westrock Co against its competitors.

Analyze the profit margins
(gross, operating, and net) of Westrock Co compared to its peers.

Compare the P/E ratios
of Westrock Co against its peers.

Discuss the investment returns and shareholder value creation
comparing Westrock Co with its peers.

Analyze the financial leverage
of Westrock Co compared to its main competitors.

Show all profitability ratios
for Westrock Co.

Provide ROE
for Westrock Co.

Provide ROA
for Westrock Co.

Provide ROIC
for Westrock Co.

Provide ROCE
for Westrock Co.

Provide Gross Margin
for Westrock Co.

Provide Operating Margin
for Westrock Co.

Provide Net Margin
for Westrock Co.

Provide FCF Margin
for Westrock Co.

Show all solvency ratios
for Westrock Co.

Provide D/E Ratio
for Westrock Co.

Provide D/A Ratio
for Westrock Co.

Provide Interest Coverage Ratio
for Westrock Co.

Provide Altman Z-Score Ratio
for Westrock Co.

Provide Quick Ratio
for Westrock Co.

Provide Current Ratio
for Westrock Co.

Provide Cash Ratio
for Westrock Co.

What is the historical Revenue growth
over the last 5 years for Westrock Co?

What is the historical Net Income growth
over the last 5 years for Westrock Co?

What is the current Free Cash Flow
of Westrock Co?

Discuss the annual earnings per share (EPS)
trend over the past five years for Westrock Co.

Business Breakdown

Westrock Co. is a leading provider of packaging solutions that plays a pivotal role in the global supply chain. Established through the merger of WestRock and MeadWestvaco in 2015, the company has grown into a powerhouse in the paper and packaging industry, specializing in the design and manufacture of innovative sustainable packaging products. With a vast network of facilities across North America, South America, Europe, and Asia, Westrock serves a diverse clientele, spanning various sectors, from consumer goods to e-commerce. Their commitment to sustainability is especially noteworthy, as they have integrated environmentally responsible practices into their business model, making them an a...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Westrock Co

Current Assets 6.3B
Cash & Short-Term Investments 494.7m
Receivables 2.6B
Other Current Assets 3.3B
Non-Current Assets 20.5B
PP&E 11.2B
Intangibles 6.7B
Other Non-Current Assets 2.6B
Current Liabilities 4.7B
Accounts Payable 2.1B
Accrued Liabilities 426.1m
Other Current Liabilities 2.2B
Non-Current Liabilities 12.1B
Long-Term Debt 7.7B
Other Non-Current Liabilities 4.4B
Efficiency

Earnings Waterfall
Westrock Co

Revenue
19.5B USD
Cost of Revenue
-16B USD
Gross Profit
3.4B USD
Operating Expenses
-2.4B USD
Operating Income
1B USD
Other Expenses
-740.3m USD
Net Income
304.9m USD

Free Cash Flow Analysis
Westrock Co

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In a challenging market, the company's enterprise sales hit $9 billion, while Q3 net sales decreased by 7.2% to $5.1 billion. Adjusted EBITDA dropped 20.2% to $802 million, mainly due to the global paper segment. Despite lower volumes and economic downtime, progress was evident in plastic replacement innovations, aiming for over $700 million in revenue by 2025, tapping into a $50 billion addressable market. Debt was reduced by $479 million, targeting $800 million to $1 billion adjusted free cash flow for FY2023. The fourth quarter EBITDA guidance is between $675 million and $725 million, with adjustments for tax efficiencies and stable cost factors.

What is Earnings Call?
Fundamental Scores

0LW9 Profitability Score
Profitability Due Diligence

Westrock Co's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Positive Free Cash Flow
Positive Gross Profit
Positive 3-Years Revenue Growth
45/100
Profitability
Score

Westrock Co's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

0LW9 Solvency Score
Solvency Due Diligence

Westrock Co's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
48/100
Solvency
Score

Westrock Co's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

0LW9 Price Targets Summary
Westrock Co

There are no price targets for 0LW9.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for 0LW9?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for 0LW9 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about 0LW9 dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

0LW9 Price
Westrock Co

1M 1M
-
6M 6M
+14%
1Y 1Y
+55%
3Y 3Y
+9%
5Y 5Y
+55%
10Y 10Y
-8%
Annual Price Range
51.635
52w Low
33.3097
52w High
54.01
Price Metrics
Average Annual Return 1.28%
Standard Deviation of Annual Returns 15.83%
Max Drawdown -54%
Shares Statistics
Market Capitalization 1.3T USD
Shares Outstanding 25 997 202 634
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Westrock Co

Country

United States of America

Industry

Packaging

Market Cap

1.3T USD

Dividend Yield

1.76%

Description

WestRock Co. engages in the provision of paper and packaging solutions. The company is headquartered in Atlanta, Georgia and currently employs 49,900 full-time employees. The company went IPO on 2015-06-24. The firm operates through four segments: Corrugated Packaging, Consumer Packaging, and Paper and Distribution. The Corrugated Packaging segment consists of its containerboard mills, corrugated packaging, and distribution operations, as well as its merchandising displays and recycling procurement operations. The Consumer Packaging segment consists of its consumer mills and food and beverage, and partition operations. The Paper segment consists of its commercial paper operations and is engaged in the selling of containerboard and paperboard. The Distribution Segment consists of its distribution and display assembly operations and is engaged in the distribution of packaging products and assembly of display products. The firm operates an integrated corrugated packaging system that manufactures containerboard, corrugated sheets, corrugated packaging, and preprinted linerboard for sale to consumer.

Contact

GEORGIA
Atlanta
1000 Abernathy Rd
+16782917456.0
www.westrock.com

IPO

2015-06-24

Employees

49 900

Officers

See Also

Discover More
What is the Intrinsic Value of one 0LW9 stock?

The intrinsic value of one 0LW9 stock under the Base Case scenario is 0.949 USD.

Is 0LW9 stock undervalued or overvalued?

Compared to the current market price of 51.635 USD, Westrock Co is Overvalued by 98%.

Back to Top