investorscraft@gmail.com

Intrinsic value of Sealed Air Corporation (SEE)

Previous Close$59.89
Intrinsic Value
Upside potential
Previous Close
$59.89

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
8,870

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %12.9NaN
Revenue, $5534NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4633NaN
Operating income, $m901NaN
EBITDA, $m1087NaN
Interest expense (income), $mNaN
Earnings before tax, $m716NaN
Tax expense, $m225NaN
Net income, $m491NaN

BALANCE SHEET

Cash and short-term investments, $m561NaN
Total assets, $m6229NaN
Adjusted assets (=assets-cash), $m5668NaN
Average production assets, $m3649NaN
Working capital, $m63NaN
Total debt, $m3774NaN
Total liabilities, $m5980NaN
Total equity, $m249NaN
Debt-to-equity ratio15.157NaN
Adjusted equity ratio0.035NaN

CASH FLOW

Net income, $m491NaN
Depreciation, amort., depletion, $m186NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m710NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-124NaN
Free cash flow, $m833NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m63
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount