investorscraft@gmail.com

Intrinsic ValueAvery Dennison Corporation (0HJR.L)

Previous Close£184.40
Intrinsic Value
Upside potential
Previous Close
£184.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avery Dennison Corporation operates as a global leader in pressure-sensitive materials and labeling solutions, serving diverse industries such as packaging, retail branding, and healthcare. The company’s core revenue model is driven by its three key segments: Label and Graphic Materials, Retail Branding and Information Solutions, and Industrial and Healthcare Materials. These segments cater to high-demand markets including consumer goods, automotive, and medical sectors, leveraging well-established brands like Fasson, JAC, and Avery Dennison. Avery Dennison holds a strong competitive position due to its extensive product portfolio, innovation in sustainable packaging, and RFID technology, which enhances supply chain visibility for retail clients. Its global footprint across North America, Europe, and Asia ensures resilience against regional market fluctuations. The company’s focus on adhesive technologies and branding solutions positions it as a critical partner for industries requiring durable, high-performance labeling and packaging. With a reputation for quality and compliance, Avery Dennison maintains long-term relationships with major retailers and manufacturers, reinforcing its market leadership.

Revenue Profitability And Efficiency

Avery Dennison reported revenue of $8.76 billion for the fiscal year ending December 2024, with net income of $704.9 million, reflecting a steady profitability margin. The company generated $938.8 million in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures of $208.8 million indicate disciplined reinvestment in production capabilities and innovation, supporting long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $8.73 underscores its earnings strength, supported by a diversified revenue base and operational efficiency. Avery Dennison’s ability to maintain profitability across cyclical industries highlights its capital efficiency, with a balanced approach to reinvestment and shareholder returns. The firm’s moderate beta of 0.887 suggests lower volatility relative to the broader market, appealing to risk-conscious investors.

Balance Sheet And Financial Health

Avery Dennison’s balance sheet shows $329.1 million in cash and equivalents against total debt of $3.15 billion, indicating manageable leverage. The company’s liquidity position remains stable, supported by consistent operating cash flows. Its disciplined capital structure aligns with its growth strategy, ensuring financial flexibility for acquisitions and R&D initiatives.

Growth Trends And Dividend Policy

The company has demonstrated resilience in revenue growth, driven by demand for labeling and RFID solutions. Avery Dennison’s dividend policy, with a payout of $3.52 per share, reflects a commitment to returning capital to shareholders while retaining funds for strategic expansion. Its focus on sustainable packaging and digital solutions positions it well for future market trends.

Valuation And Market Expectations

With a market capitalization of $13.87 billion, Avery Dennison trades at a valuation reflective of its stable earnings and sector leadership. Investors likely price in continued growth in high-margin segments like RFID and healthcare materials, alongside operational efficiency gains. The stock’s performance is expected to align with broader industrial and consumer cyclical trends.

Strategic Advantages And Outlook

Avery Dennison’s strategic advantages include its technological expertise in adhesives, global supply chain integration, and strong brand equity. The outlook remains positive, supported by innovation in smart labels and sustainability-driven demand. However, macroeconomic pressures and raw material costs could pose challenges, requiring agile cost management to sustain margins.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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