Consumer Cyclical / Packaging & ContainersNYSE
$8.28
+0.05 (+0.55%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $130.0M · quality 13.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
14/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.3B
P/E
N/A
•EV/EBITDA
7.1x
↓ROE
-10.0%
↓Gross Margin
17.3%
↓Debt/Equity
3.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-4.3%
FCF margin
2.6%
FCF / Net income
-1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.43B · net income $-129.0M · FCF $168.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $6.43B | $6.43B | $6.53B | $7.11B | $6.86B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Income | $-129.0M | $-129.0M | $-106.0M | $-103.0M | $584.0M | $149.0M | $249.0M | $-400.0M | $257.0M | $180.0M | $209.0M | $135.0M | $164.0M | $317.0M | $184.0M | $-500.0M | $-45.0M | $162.0M | $258.0M | $1.34B |
| EBITDA | $771.0M | $771.0M | $859.0M | $892.0M | $1.50B | $781.0M | $821.0M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | -0.84 | -0.84 | -0.69 | -0.67 | 3.67 | 0.93 | 1.57 | -2.58 | 1.59 | 1.10 | 1.28 | 0.82 | 0.99 | 1.91 | 1.11 | -3.05 | -0.27 | 0.95 | 1.52 | 7.99 |
| Gross Margin | 17.3% | 17.3% | 16.0% | 21.1% | 17.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 9.4% | 9.4% | 7.4% | 11.4% | 8.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | -2.0% | -2.0% | -1.6% | -1.4% | 8.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 3.86 | 3.86 | 4.61 | 3.07 | 3.33 | 6.60 | 16.65 | 11.64 | 6.59 | — | — | — | — | — | — | 4.08 | 2.16 | 2.12 | 2.83 | — |
| Current Ratio | 1.26 | 1.26 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $168.0M | $168.0M | $-128.0M | $130.0M | $-385.0M | $289.0M | $146.0M | $-21.0M | $255.0M | $280.0M | $297.0M | $206.0M | $306.0M | $321.0M | $285.0M | $218.0M | $92.0M | $393.0M | $417.0M | $372.5M |
| Returns | ||||||||||||||||||||
| ROE | -10.0% | -10.0% | -9.8% | -6.4% | 41.2% | 20.7% | 83.8% | -85.7% | 32.7% | 22.3% | 82.3% | 78.9% | 25.1% | 21.8% | 20.9% | -56.3% | -2.5% | 10.5% | 24.8% | — |
| Valuation | ||||||||||||||||||||
| P/E | — | — | — | — | 5.16 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.15 | 7.15 | 6.83 | 7.21 | 4.64 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.98 | 0.98 | 1.51 | 1.49 | 2.12 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | -1.6% | -1.6% | -8.1% | 3.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | -21.7% | -21.7% | -3.0% | -118.3% | — | -40.8% | 160.9% | -262.3% | 44.5% | -14.1% | 56.1% | -17.2% | -48.2% | 72.1% | 136.4% | -1029.6% | -128.4% | -37.5% | -81.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-35.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.69 → -0.84
Residual
-35.8%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.