investorscraft@gmail.com

Intrinsic ValueDS Smith Plc (SMDS.L)

Previous Close£582.50
Intrinsic Value
Upside potential
Previous Close
£582.50

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

DS Smith Plc operates in the global packaging and containers industry, specializing in sustainable corrugated and recycled packaging solutions. The company serves diverse sectors, including food and beverage, e-commerce, consumer goods, and industrial markets, leveraging its integrated supply chain to deliver cost-efficient, eco-friendly packaging. Its product portfolio spans transit packaging, retail-ready displays, and specialized solutions like Sizzlepak, catering to both protective and promotional needs. DS Smith differentiates itself through circular economy practices, offering recycling and waste management services alongside its core packaging business, reinforcing its sustainability leadership. The company holds a strong position in Europe, supported by strategic partnerships with major retailers and manufacturers, while expanding in North America and emerging markets. Its focus on innovation, such as lightweighting and automation, enhances operational efficiency and customer value. Competitive advantages include vertical integration, a closed-loop recycling model, and a reputation for reliability in high-volume, fast-moving supply chains.

Revenue Profitability And Efficiency

DS Smith reported revenue of £6.82 billion for FY 2024, with net income of £385 million, reflecting steady demand in core markets. Operating cash flow stood at £320 million, though capital expenditures of £547 million indicate ongoing investments in capacity and sustainability initiatives. The diluted EPS of 28p suggests moderate profitability, with margins likely pressured by input cost volatility in recycled materials and energy.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by its asset-light recycling model and scalable production footprint. Return metrics are influenced by pricing power in corrugated packaging and operational leverage from regional diversification. Debt levels at £2.77 billion warrant monitoring, but cash reserves of £499 million provide liquidity for cyclical downturns or M&A opportunities.

Balance Sheet And Financial Health

DS Smith maintains a leveraged but manageable balance sheet, with total debt exceeding cash holdings. The debt-to-equity ratio aligns with industry norms for capital-intensive packaging firms. Strong free cash flow generation supports debt servicing, while reinvestment in recycling infrastructure aligns with long-term sustainability goals.

Growth Trends And Dividend Policy

Growth is driven by e-commerce expansion and regulatory tailwinds for sustainable packaging. The dividend of 6.2p per share reflects a commitment to shareholder returns, though payout ratios remain conservative to fund growth capex. Volume trends in Europe and North America are critical for topline momentum.

Valuation And Market Expectations

At a market cap of ~£8.06 billion, the stock trades at a modest multiple relative to peers, reflecting investor caution around cyclical exposure and input cost risks. The beta of 0.795 indicates lower volatility than the broader market, typical for defensive packaging stocks.

Strategic Advantages And Outlook

DS Smith’s circular economy focus and customer-centric innovation position it well for regulatory shifts toward recyclability. Near-term challenges include energy cost inflation, but long-term demand for sustainable packaging and geographic expansion into higher-growth regions offer upside. Strategic partnerships, like those with retail giants, reinforce its market resilience.

Sources

Company filings, London Stock Exchange disclosures

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