DS Smith PLC
LSE:SMDS

Watchlist Manager
DS Smith PLC Logo
DS Smith PLC
LSE:SMDS
Watchlist
Price: 551 GBX 0.82%
Market Cap: 7.6B GBX
Have any thoughts about
DS Smith PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one SMDS stock under the Base Case scenario is 480.87 GBX. Compared to the current market price of 551 GBX, DS Smith PLC is Overvalued by 13%.

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.

SMDS Relative Value
Base Case
480.87 GBX
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.1
P/S
P/S
Price to Sales
1.1
vs History
1
vs Industry
40
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
Forward
1
More Details
19.8
P/E
P/E
Price to Earnings
19.8
vs History
11
vs Industry
40
Median 3Y
12.7
Median 5Y
12.1
Industry
17.2
Forward
19
More Details
23.8
P/OCF
P/OCF
Price to OCF
23.8
vs History
1
vs Industry
13
Median 3Y
5.5
Median 5Y
6.6
Industry
8.7
More Details
24.8
P/FCFE
P/FCFE
Price to FCFE
24.8
vs History
11
vs Industry
25
Median 3Y
17.1
Median 5Y
7.4
Industry
16
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
1
vs Industry
33
Median 3Y
1.1
Median 5Y
1.2
Industry
1.3
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
1
vs Industry
35
Median 3Y
0.7
Median 5Y
0.9
Industry
1
Forward
1.3
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
73
Median 3Y
0
Median 5Y
0
Industry
4.6
More Details
9.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.2
vs History
3
vs Industry
46
Median 3Y
5.4
Median 5Y
6.4
Industry
9.3
Forward
9.5
More Details
15.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.6
vs History
19
vs Industry
40
Median 3Y
9.9
Median 5Y
12
Industry
13.2
Forward
16.6
More Details
29.4
EV/OCF
EV/OCF
Enterprise Value to OCF
29.4
vs History
1
vs Industry
13
Median 3Y
6.7
Median 5Y
9
Industry
10.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
25
Median 3Y
7.2
Median 5Y
13.8
Industry
15.1
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
1
vs Industry
36
Median 3Y
0.8
Median 5Y
0.9
Industry
1
More Details

Multiples Across Competitors

SMDS Competitors Multiples
DS Smith PLC 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
UK
DS Smith PLC
LSE:SMDS
7.6B GBP 1.1 19.8 9.2 15.6
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
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
UK
DS Smith PLC
LSE:SMDS
Average P/E: 420
19.8
25%
0.8
US
W
Westrock Co
LSE:0LW9
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
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
UK
DS Smith PLC
LSE:SMDS
Average EV/EBITDA: 56.5
9.2
12%
0.8
US
W
Westrock Co
LSE:0LW9
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
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
UK
DS Smith PLC
LSE:SMDS
Average EV/EBIT: 134.7
15.6
30%
0.5
US
W
Westrock Co
LSE:0LW9
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
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
SMDS intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMDS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMDS stock valuation using valuation multiples.
Wall Street Estimates
SMDS 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
SMDS 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.