Previous Close | $54.99 |
Intrinsic Value | $11.35 |
Upside potential | -79% |
Data is not available at this time.
Silgan Holdings Inc. operates as a leading manufacturer of rigid packaging solutions, specializing in metal, plastic, and hybrid containers for the food, beverage, personal care, and industrial sectors. The company’s revenue model is driven by long-term contracts with blue-chip consumer brands, ensuring stable demand and pricing power. Its diversified product portfolio includes aerosol cans, food cans, closures, and dispensers, catering to essential end markets with low cyclicality. Silgan holds a dominant position in North America and Europe, leveraging economies of scale and vertical integration to maintain cost leadership. The company’s innovation focus, such as sustainable packaging solutions, aligns with evolving regulatory and consumer preferences, reinforcing its competitive edge. Strategic acquisitions have further expanded its geographic footprint and technological capabilities, solidifying its role as a critical supplier to multinational customers.
Silgan reported revenue of $5.85 billion in FY2024, with net income of $276.4 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at $721.9 million, underscoring robust cash generation. Capital expenditures of $262.8 million indicate disciplined reinvestment to maintain production efficiency and capacity. The company’s ability to convert sales into cash highlights its operational effectiveness in a capital-intensive industry.
Diluted EPS of $2.58 demonstrates Silgan’s earnings resilience despite inflationary pressures. The company’s capital efficiency is evident in its ability to sustain profitability while servicing a high debt load. Free cash flow generation supports debt reduction and shareholder returns, with a dividend payout ratio of ~30%, balancing reinvestment needs with income distribution.
Silgan’s balance sheet shows $822.9 million in cash against total debt of $4.14 billion, reflecting a leveraged but manageable position. The debt level is typical for the packaging industry, supported by stable cash flows. Liquidity remains adequate, with operating cash flow covering interest obligations and maturities, though leverage metrics warrant monitoring amid rising rates.
Organic growth is tempered by mature end markets, but acquisitions and sustainability-driven product shifts offer incremental opportunities. The $0.77 annual dividend per share, yielding ~1.5%, signals a conservative but reliable payout policy. Share repurchases are limited, prioritizing deleveraging and strategic investments over aggressive buybacks.
Trading at a mid-teens P/E, Silgan’s valuation reflects its steady cash flows and defensive end markets. Investors likely price in modest growth, with upside tied to margin expansion and debt reduction. The stock’s performance hinges on execution in cost pass-through and sustainability initiatives.
Silgan’s scale, customer stickiness, and innovation pipeline position it to capitalize on sustainable packaging trends. Near-term challenges include raw material volatility and debt servicing, but long-term demand for eco-friendly solutions and acquisitive growth support a stable outlook. The company’s focus on operational excellence and strategic partnerships should sustain its industry leadership.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |