Three independent discounted-cash-flow-style models value Smurfit Westrock plc every trading day. 0 of 3 currently price SW above its market price.
| Free Cash Flow model | $-192.73 |
| Excess Profit model | $-163.01 |
| Residual Earnings model | $-1.72 |
| Dividend Discount model | $51.26 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +4.3% |
| Net debt / EBITDA | 7.2× |
| Gross margin | +19.4% |
| Revenue CAGR | +47.7% |
| Cash conversion | 4.9× |
| Dividend yield | +4.2% |
| Buyback yield | -35.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open SW in StockKitty