US · REYN
Reynolds Consumer Products Inc.
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Lake Forest, IL 60045
- Website
- reynoldsconsumerproducts.com
Price · as of 2025-12-31
$20.77
Market cap 5.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.24 | +45.59% |
| Intrinsic Value(DCF) | $9.72 | -53.2% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $12.73 | -38.7% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $12.21 | |||
| 2019 | $24.77 | $41.08 | $0.00 | $0.00 | $5.03 |
| 2020 | $25.34 | $33.63 | $1.92 | $0.00 | $27.34 |
| 2021 | $24.66 | $31.40 | $0.00 | $0.00 | $25.85 |
| 2022 | $23.86 | $29.19 | $0.00 | $0.00 | $18.70 |
| 2023 | $26.94 | $31.10 | $0.00 | $0.00 | $9.37 |
| 2024 | $23.50 | $31.10 | $0.23 | $0.00 | $11.06 |
| 2025 | $24.31 | $30.24 | $0.00 | $0.00 | $12.73 |
AI valuation
Our deep-learning model estimates Reynolds Consumer Products Inc.'s (REYN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.24
- Current price
- $20.77
- AI upside
- +45.59%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.72
-53.2% upside
Graham-Dodd
—
— upside
Graham Formula
$12.73
-38.7% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| REYN | Reynolds Consumer Product… | $20.77 | 5.22B | +46% | -53% | — | -39% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| BBWI | Bath & Body Works, Inc. | $22.76 | 4.69B | +125% | -54% | — | +5% | 7.09 | -4.08 | 0.77 | 6.13 | — | -2.60 | 44.26% | 17.33% | 10.92% | -52.99% | 34.11% | 15.44% | -3.58 | 4.06 | 1.48 | 0.71 | 2.64 | -574.00% | -164.00% | 61.00% | 11.67% | 0.72 | 22.91% | 3.13% | 22.20% | 13.82% | 7.85 | 15.06 | 1.36 | 2.59 |
| FTDR | Frontdoor, Inc. | $68.57 | 4.94B | +40% | +28% | -89% | +8% | 19.34 | 20.38 | 2.36 | 10.98 | 141.97 | -4.42 | 55.28% | 23.32% | 12.18% | 106.03% | 38.83% | 12.00% | 4.92 | 6.18 | 1.55 | 1.41 | 1.24 | 1362.00% | 1356.00% | 6883.00% | 7.91% | 1.03 | 41.29% | 0.00% | 0.00% | 9.25% | 11.39 | 14.25 | 2.65 | 3.92 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| GPK | Graphic Packaging Holding… | $12.23 | 3.61B | +1% | -61% | -57% | -26% | 7.86 | 1.05 | 0.41 | 6.56 | — | 5.81 | 18.71% | 10.08% | 5.15% | 13.99% | 7.81% | 3.87% | 1.67 | 3.91 | 1.30 | 0.46 | 3.96 | -3148.00% | -216.00% | -7769.00% | -2.32% | 0.38 | -0.96% | 3.67% | 28.80% | 8.94% | 10.13 | -108.65 | 1.02 | 1.48 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| SEE | Sealed Air Corporation | $41.88 | 6.17B | -4% | -69% | — | -72% | 17.14 | 7.27 | 0.84 | 8.79 | — | -1.72 | 30.14% | 13.65% | 4.91% | 45.09% | 8.87% | 3.72% | 7.22 | 2.56 | 1.16 | 0.57 | 4.19 | -2331.00% | -175.00% | 8669.00% | 11.19% | 0.45 | 10.42% | 2.60% | 44.60% | 9.51% | 11.79 | 17.08 | 1.61 | 1.71 |
| SLGN | Silgan Holdings Inc. | $48.05 | 5.14B | -37% | -43% | -52% | +5% | 17.77 | 2.25 | 0.79 | 9.12 | 382.05 | 2.25 | 17.73% | 10.16% | 4.45% | 13.53% | 8.34% | 3.21% | 1.91 | 3.48 | 1.51 | 0.92 | 3.55 | 465.00% | 1074.00% | -793.00% | 8.25% | 0.40 | 7.64% | 1.67% | 29.80% | 8.24% | 12.74 | 19.85 | 1.29 | 1.47 |
| SON | Sonoco Products Company | $56.47 | 5.57B | -7% | +224,630% | — | +239% | 16.06 | 1.55 | 0.75 | 6.60 | 11.37 | -3.59 | 20.94% | 9.47% | 5.27% | 11.84% | 6.30% | 2.95% | 1.34 | 3.05 | 1.05 | 0.55 | 2.93 | 14121.00% | 4172.00% | -1087.00% | 7.00% | 0.27 | 4.55% | 3.71% | 59.50% | 46.53% | 14.16 | 25.69 | 1.34 | 1.34 |
About Reynolds Consumer Products Inc.
Reynolds Consumer Products Inc. produces and sells products in cooking, waste and storage, and tableware product categories in the United States and internationally. It operates through four segments: Reynolds Cooking & Baking, Hefty Waste & Storage, Hefty Tableware, and Presto Products. The Reynolds Cooking & Baking segment produces foil, disposable aluminum pans, parchment paper, freezer paper, wax paper, butcher paper, plastic wrap, baking cups, oven bags, and slow cooker liners under the Reynolds Wrap, Reynolds KITCHENS, and E-Z Foil brands in the United States, as well as under the ALCAN brand in Canada and under the Diamond brand internationally. The Hefty Waste & Storage segment offers trash bags under the Hefty Ultra Strong and Hefty Strong brands; and food storage bags under the Hefty and Baggies brands. This segment also provides a suite of products, including blue and clear recycling bags, compostable bags, bags made from recycled materials, and the Hefty EnergyBag Program. The Hefty Tableware segment offers disposable and compostable plates, bowls, platters, cups, and cutlery under the Hefty brand. The Presto Products segment primarily sells store brand products in food storage bags, trash bags, reusable storage containers, and plastic wrap categories. Reynolds Consumer Products Inc. offers both branded and store brand products to grocery stores, mass merchants, warehouse clubs, discount chains, dollar stores, drug stores, home improvement stores, military outlets, and eCommerce retailers. The company was founded in 1947 and is headquartered in Lake Forest, Illinois. Reynolds Consumer Products Inc. operates as a subsidiary of Packaging Finance Limited.
- CEO
- Scott E. Huckins
- Employees
- 6.4K
- Beta
- 0.57
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.72 ÷ $20.77) − 1 = -53.2% (DCF, example).