investorscraft@gmail.com

Intrinsic ValueWestRock Company (0LW9.L)

Previous Close£51.64
Intrinsic Value
Upside potential
Previous Close
£51.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WestRock Company is a leading provider of fiber-based paper and packaging solutions, operating across North America, South America, Europe, Asia, and Australia. The company’s operations are divided into two key segments: Corrugated Packaging and Consumer Packaging. The Corrugated Packaging segment serves manufacturers of consumer and industrial products with containerboards, corrugated sheets, and automated packaging solutions, while the Consumer Packaging segment focuses on folding cartons, rigid packaging, and specialty printed products for industries such as food, beverages, pharmaceuticals, and cosmetics. WestRock’s integrated approach—combining design, engineering, and recycling services—positions it as a comprehensive solutions provider in the competitive packaging industry. Its global footprint and diversified product portfolio allow it to cater to a broad customer base, reinforcing its resilience against regional market fluctuations. The company’s emphasis on sustainability, through recycling facilities and fiber-based solutions, aligns with growing environmental regulations and consumer preferences, further solidifying its market position.

Revenue Profitability And Efficiency

WestRock reported revenue of $20.31 billion for FY 2023, reflecting its scale in the packaging industry. However, the company posted a net loss of $1.65 billion, with diluted EPS of -$6.44, indicating significant challenges in profitability. Operating cash flow stood at $1.83 billion, demonstrating operational liquidity, though capital expenditures of $1.14 billion suggest ongoing investments in capacity and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressure on earnings power, likely due to input cost inflation or operational inefficiencies. Operating cash flow remains robust, but high capital expenditures indicate a focus on long-term asset productivity. The balance between reinvestment and profitability will be critical for improving capital efficiency in future periods.

Balance Sheet And Financial Health

WestRock’s financial health is marked by $393.4 million in cash and equivalents against total debt of $8.58 billion, indicating a leveraged position. The debt load may constrain financial flexibility, though operating cash flow provides some coverage. Investors should monitor debt management strategies and liquidity metrics closely.

Growth Trends And Dividend Policy

Despite profitability challenges, WestRock maintained a dividend payout of $1.18 per share, signaling commitment to shareholder returns. Growth prospects depend on demand for sustainable packaging and operational improvements. The company’s ability to stabilize earnings while investing in innovation will determine its trajectory.

Valuation And Market Expectations

With a market cap of approximately $13.09 billion and a beta of 1.053, WestRock is viewed as moderately volatile relative to the market. The valuation reflects investor caution given recent losses, but potential upside exists if cost controls and demand recovery materialize.

Strategic Advantages And Outlook

WestRock’s strengths lie in its diversified product offerings, global reach, and sustainability initiatives. However, macroeconomic pressures and high leverage pose risks. The outlook hinges on execution in cost management and capital allocation, with opportunities in eco-friendly packaging driving long-term demand.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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