Consumer Cyclical / Packaging & ContainersNYSE
$41.25
+0.10 (+0.24%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $630.0M · quality 56.0/100
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
56/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$21.6B
P/E
57.3x
↑EV/EBITDA
8.0x
↓ROE
3.8%
↓Gross Margin
19.4%
↓Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.2%
FCF CAGR
+33.6%
FCF margin
3.8%
FCF / Net income
1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.18B · net income $699.0M · FCF $1.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.18B | $31.18B | $21.11B | $12.09B | $13.51B |
| Net Income | $699.0M | $699.0M | $319.0M | $825.0M | $1.03B |
| EBITDA | $4.35B | $4.35B | $2.55B | $1.89B | $2.14B |
| EPS | 1.33 | 1.33 | 0.82 | 3.22 | 3.88 |
| Gross Margin | 19.4% | 19.4% | 19.9% | 25.3% | 24.2% |
| Operating Margin | 7.1% | 7.1% | 6.9% | 12.3% | 12.8% |
| Net Margin | 2.2% | 2.2% | 1.5% | 6.8% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.78 | 0.61 | 0.75 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.20B | $1.20B | $17.0M | $630.0M | $503.0M |
| Returns | |||||
| ROE | 3.8% | 3.8% | 1.8% | 13.4% | 19.2% |
| Valuation | |||||
| P/E | 57.29 | 57.29 | 63.78 | 11.82 | 10.23 |
| EV/EBITDA | 7.95 | 7.95 | 12.98 | 6.69 | 6.35 |
| P/B | 1.18 | 1.18 | 1.17 | 1.61 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | 47.7% | 47.7% | 74.6% | -10.5% | — |
| EPS Growth | 62.2% | 62.2% | -74.5% | -17.0% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
40.1%
EPS terminal req.
$3.66
Spread vs growth
22.1%
5Y implied EPS CAGR
27.2%
EPS terminal req.
$4.43
Spread vs growth
35.0%
10Y implied EPS CAGR
18.3%
EPS terminal req.
$7.13
Spread vs growth
43.9%
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
-0.4%
Start / end P/E
52.8x → 31.0x
EPS bridge
0.82 → 1.33
Residual
-25.7%
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.