investorscraft@gmail.com

Intrinsic ValueSonoco Products Company (SON)

Previous Close$48.00
Intrinsic Value
Upside potential
Previous Close
$48.00

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

Sonoco Products Company operates as a global provider of diversified packaging solutions, serving industries such as consumer goods, industrial, and healthcare. The company generates revenue through the manufacturing and sale of rigid and flexible packaging, including cans, tubes, and protective packaging. Its vertically integrated operations allow for cost efficiencies, while its focus on sustainable packaging solutions aligns with growing environmental regulations and consumer preferences. Sonoco holds a strong market position, particularly in North America, where it benefits from long-term customer relationships and a reputation for reliability. The company competes in a fragmented industry but differentiates itself through innovation, such as its EcoFocus line of recyclable materials. Its diversified client base mitigates sector-specific risks, though it remains exposed to raw material price volatility and shifting demand trends in end markets.

Revenue Profitability And Efficiency

Sonoco reported revenue of $5.31 billion for FY 2024, with net income of $163.9 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at $833.8 million, indicating solid cash generation, though capital expenditures of $393.2 million suggest ongoing reinvestment needs. The company’s efficiency metrics, such as its ability to convert sales into cash, remain stable, though margins are pressured by input cost fluctuations.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was $1.65, reflecting moderate earnings power. The company’s capital efficiency is supported by its ability to generate consistent operating cash flow, which covers capital expenditures and dividends. However, elevated debt levels may constrain future flexibility, requiring careful balance between growth investments and deleveraging.

Balance Sheet And Financial Health

Sonoco’s balance sheet shows $431 million in cash and equivalents against total debt of $7.3 billion, indicating a leveraged position. The debt load may limit near-term financial flexibility, though operating cash flow provides some coverage. The company’s liquidity appears adequate, but sustained high leverage could increase refinancing risks if interest rates remain elevated.

Growth Trends And Dividend Policy

Growth trends are modest, with revenue stability offset by margin pressures. The company maintains a shareholder-friendly dividend policy, paying $2.09 per share annually, supported by cash flow. Future growth may hinge on strategic acquisitions or expansion in sustainable packaging, though debt reduction could take priority.

Valuation And Market Expectations

Market expectations appear balanced, with the stock priced for steady but not explosive growth. Valuation multiples likely reflect Sonoco’s stable cash flows and dividend yield, though high leverage may weigh on investor sentiment. The packaging sector’s defensive nature provides some downside protection.

Strategic Advantages And Outlook

Sonoco’s strategic advantages include its diversified packaging portfolio and strong customer relationships. The outlook remains cautiously optimistic, with sustainability initiatives offering growth potential. However, macroeconomic headwinds and debt management will be critical to maintaining financial stability and shareholder returns.

Sources

Company filings (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