Smurfit Westrock Plc

Factors to consider:

• Company included in S&P500 list
• Company pays dividends (quarterly): last record date 2026-05-15, amount 0.45$ (Y4.09%)
• Total employees count: 97000 (-3.0%) as of 2025
• US accounted for 34.6% of revenue in the fiscal year ended 2024-12-31
• Top business risk factors: Economic downturns and volatility, Raw material shortages, Market price fluctuations, Market competition, Climate change and natural disasters
• Earnings for 3 months up through Q1 are below our estimates

Stock Forecast*

* forecast is subjective and experimental, should not be used for any investment decisions

Long term estimates were made for the period from 2025-12-31 to 2027-12-31

• 2025-12-31 to 2026-12-31 estimated range: [27.85$, 43.07$]
• 2026-12-31 to 2027-12-31 estimated range: [26.38$, 41.05$]

Financial Metrics affecting the SW estimates:

• Positive: with PPE of 18.3 at the end of fiscal year the price was neutral
• Positive: Operating cash flow per share per price, % of 16.92 > 12.90
• Positive: -5.39 < Operating profit margin, % of 7.13
• Positive: 19.24 < Shareholder equity ratio, % of 40.59 <= 42.59
• Negative: Industry operating cash flow per share per price (median), % of 9.68 <= 10.39
• Positive: Inventory ratio change, % of -2.18 <= -0.75
• Negative: Industry inventory ratio change (median), % of 0.62 > 0.28
• Negative: Investing cash flow per share per price, % of -10.69 <= -4.41
• Negative: Industry operating profit margin (median), % of 6.83 <= 9.60