investorscraft@gmail.com

Intrinsic ValueWestRock Company (1WR.DE)

Previous Close47.61
Intrinsic Value
Upside potential
Previous Close
47.61

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 operates as a leading provider of fiber-based paper and packaging solutions, serving a diverse global clientele 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 focuses on producing containerboards, corrugated sheets, and preprinted linerboards, catering to manufacturers of consumer and industrial products as well as corrugated box producers. This segment also offers value-added services such as structural and graphic design, engineering, and automated packaging solutions, alongside recycling facilities for recovered paper. The Consumer Packaging segment specializes in folding cartons for food, beverages, pharmaceuticals, and other consumer goods, along with rigid packaging and printed materials for various industries. WestRock’s integrated approach—combining manufacturing, design, and recycling—positions it as a key player in the sustainable packaging sector, leveraging its scale and innovation to meet evolving customer demands. The company’s broad geographic footprint and diversified product portfolio provide resilience against regional market fluctuations, reinforcing its competitive edge in the packaging and containers industry.

Revenue Profitability And Efficiency

WestRock reported revenue of €20.31 billion for FY 2023, reflecting its strong market presence in fiber-based packaging. 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, while capital expenditures of €1.14 billion highlight ongoing investments in capacity and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest 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, signaling 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 trends closely.

Growth Trends And Dividend Policy

Despite profitability challenges, WestRock maintained a dividend of €0.56 per share, underscoring a commitment to shareholder returns. Growth prospects hinge on demand for sustainable packaging and operational streamlining. The company’s ability to stabilize earnings while investing in innovation will determine its capacity to sustain dividends and growth initiatives.

Valuation And Market Expectations

With a market cap of approximately €12.29 billion and a beta of 1.08, WestRock’s valuation reflects moderate market volatility and investor caution amid its earnings downturn. The stock’s performance will likely depend on execution toward profitability improvements and sector tailwinds in eco-friendly packaging solutions.

Strategic Advantages And Outlook

WestRock’s strengths lie in its integrated packaging solutions, global reach, and recycling capabilities, which align with sustainability trends. However, near-term challenges include debt management and margin recovery. Strategic focus on cost optimization and high-value packaging innovations could enhance competitiveness, though macroeconomic and input cost pressures remain key risks.

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