investorscraft@gmail.com

Intrinsic Value of Silgan Holdings Inc. (SLGN)

Previous Close$54.99
Intrinsic Value
Upside potential
Previous Close
$54.99

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

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