Smurfit Westrock PLC (SW) intrinsic value & 10-year financials
Smurfit Westrock PLC (SW) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 5 fiscal years revenue grew 32.1% a year to $31.2B, with an average return on invested capital of 10.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $41.16
- Market cap
- $21.7B
- Revenue (FY2025)
- $31.2B
- Revenue growth (5-yr CAGR)
- 32.1%
- ROIC (10-yr avg)
- 10.1%
- Free cash flow (FY2025)
- $1.2B
SW 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $31.2B | $699.0M | $1.33 | $1.2B | 5.5% | 4.2% |
| FY2024 | $21.1B | $319.0M | $0.82 | $17.0M | 4.8% | 3.0% |
| FY2023 | $12.1B | $825.0M | $3.17 | $630.0M | 11.3% | 11.3% |
| FY2022 | $13.5B | $1.0B | $3.96 | $503.0M | 11.5% | 22.0% |
| FY2021 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Smurfit Westrock plc revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Smurfit Westrock plc returns on capital have been average, hovering around 10.1% ROIC over the decade.
Smurfit Westrock plc capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Smurfit Westrock plc is modeled at -30.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-60.22 per share.