investorscraft@gmail.com

Intrinsic Value of Sealed Air Corporation (SEE)

Previous Close$31.45
Intrinsic Value
Upside potential
Previous Close
$31.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %2.0NaN
Revenue, $5642NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4697NaN
Operating income, $m945NaN
EBITDA, $m1129NaN
Interest expense (income), $mNaN
Earnings before tax, $m730NaN
Tax expense, $m238NaN
Net income, $m492NaN

BALANCE SHEET

Cash and short-term investments, $m456NaN
Total assets, $m6215NaN
Adjusted assets (=assets-cash), $m5759NaN
Average production assets, $m3581NaN
Working capital, $m35NaN
Total debt, $m3679NaN
Total liabilities, $m5871NaN
Total equity, $m344NaN
Debt-to-equity ratio10.690NaN
Adjusted equity ratio0.057NaN

CASH FLOW

Net income, $m492NaN
Depreciation, amort., depletion, $m185NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m613NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-228NaN
Free cash flow, $m841NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m35
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN

Company description

Sealed Air Corporation provides packaging solutions in the Americas, Europe, the Middle East, Africa, Asia, Australia, and NewZealand. It operates through two segments, Food and Protective. The Food segment offers integrated packaging materials and automation equipment solutions to provide food safety and shelf life extension, reduce food waste, automate processes, and optimize total cost for food processors in the fresh red meat, smoked and processed meats, poultry, seafood, plant-based, and dairy markets under the CRYOVAC, CRYOVAC Grip & Tear, CRYOVAC Darfresh, Simple Steps, and Optidure brands. This segment sells its solutions directly to customers through its sales, marketing, and customer service personnel. The Protective segment provides foam, inflatable, suspension and retention, temperature assurance packaging solutions to protect goods to e-commerce, consumer goods, pharmaceutical and medical devices, and industrial manufacturing markets under the SEALED AIR, BUBBLE WRAP, AUTOBAG, SEALED AIR, AUTOBAG, Instapak, Korrvu, Kevothermal, and TempGuard brands. This segment sells its solutions through supply distributors, as well as directly to fabricators, original equipment manufacturers, contract manufacturers, logistics partners, and e-commerce/fulfillment operations. Sealed Air Corporation was incorporated in 1960 and is headquartered in Charlotte, North Carolina.
HomeMenuAccount