investorscraft@gmail.com

Intrinsic ValueSealed Air Corporation (0L4F.L)

Previous Close£41.86
Intrinsic Value
Upside potential
Previous Close
£41.86

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

Sealed Air Corporation operates in the packaging and containers industry, specializing in food safety, product protection, and automation solutions. The company's Food segment focuses on extending shelf life and reducing waste for perishable goods, serving meat, poultry, seafood, and dairy markets through brands like CRYOVAC and Darfresh. Its Protective segment caters to e-commerce, pharmaceuticals, and industrial sectors with cushioning and temperature-controlled packaging under well-known brands such as BUBBLE WRAP and Instapak. Sealed Air maintains a strong market position by combining material science expertise with automation, serving global clients through direct sales and distributor networks. The company’s dual-segment approach balances cyclical demand in food processing with structural growth in e-commerce and logistics, reinforcing its resilience. Its innovation-driven portfolio and sustainability initiatives, like reduced material waste, align with industry trends, enhancing its competitive edge in a fragmented market.

Revenue Profitability And Efficiency

Sealed Air reported $5.39 billion in revenue for FY 2024, with net income of $269.5 million, reflecting a 5% net margin. Operating cash flow stood at $728 million, supported by disciplined cost management. Capital expenditures of $220.2 million indicate ongoing investments in automation and efficiency, though free cash flow remains robust. The company’s profitability is tempered by input cost volatility, but pricing power and operational leverage provide stability.

Earnings Power And Capital Efficiency

Diluted EPS of $1.85 underscores Sealed Air’s earnings capacity, though high debt levels weigh on net profitability. The firm generates solid cash returns relative to invested capital, with automation solutions driving margin expansion. However, interest expenses from its $4.51 billion debt load pressure capital efficiency, necessitating prudent deleveraging.

Balance Sheet And Financial Health

Sealed Air’s balance sheet shows $371.8 million in cash against $4.51 billion in total debt, resulting in elevated leverage. The debt-to-equity ratio is high, but operating cash flow coverage remains adequate. Liquidity is manageable, though refinancing risks persist in a rising-rate environment. The company’s financial health hinges on sustaining cash generation to service obligations.

Growth Trends And Dividend Policy

Growth is driven by e-commerce tailwinds and food packaging demand, though cyclical exposure may cause variability. The $0.80 annual dividend per share offers a moderate yield, with payout ratios suggesting sustainability. Shareholder returns are balanced against reinvestment needs, with buybacks likely limited by debt reduction priorities.

Valuation And Market Expectations

At a $4.72 billion market cap, Sealed Air trades at a premium to peers, reflecting its niche positioning and automation growth potential. The beta of 1.36 indicates higher volatility, aligning with cyclical and leverage risks. Investors likely price in margin improvement and deleveraging progress.

Strategic Advantages And Outlook

Sealed Air’s strengths lie in its diversified portfolio, automation expertise, and strong brand equity. Challenges include debt management and input cost inflation. The outlook is cautiously optimistic, with growth tied to e-commerce expansion and operational execution. Sustainability initiatives may further differentiate its offerings long-term.

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