Intrinsic value of Sealed Air - SEE

Previous Close

$43.75

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$43.75

 
Intrinsic value

$23.79

 
Up/down potential

-46%

 
Rating

sell

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of SEE stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 8.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -3.61
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  6,778
  6,914
  7,073
  7,254
  7,458
  7,685
  7,933
  8,203
  8,495
  8,810
  9,148
  9,510
  9,896
  10,307
  10,744
  11,207
  11,698
  12,218
  12,768
  13,349
  13,962
  14,610
  15,292
  16,011
  16,769
  17,568
  18,408
  19,293
  20,224
  21,204
  22,234
Variable operating expenses, $m
 
  6,251
  6,388
  6,545
  6,721
  6,916
  7,130
  7,363
  7,616
  7,888
  8,179
  8,206
  8,539
  8,894
  9,270
  9,670
  10,094
  10,543
  11,017
  11,518
  12,048
  12,606
  13,195
  13,816
  14,470
  15,159
  15,884
  16,647
  17,451
  18,296
  19,185
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  6,007
  6,251
  6,388
  6,545
  6,721
  6,916
  7,130
  7,363
  7,616
  7,888
  8,179
  8,206
  8,539
  8,894
  9,270
  9,670
  10,094
  10,543
  11,017
  11,518
  12,048
  12,606
  13,195
  13,816
  14,470
  15,159
  15,884
  16,647
  17,451
  18,296
  19,185
Operating income, $m
  771
  663
  684
  709
  737
  768
  802
  839
  879
  923
  969
  1,304
  1,357
  1,413
  1,473
  1,537
  1,604
  1,676
  1,751
  1,831
  1,915
  2,003
  2,097
  2,196
  2,300
  2,409
  2,524
  2,646
  2,773
  2,908
  3,049
EBITDA, $m
  985
  1,031
  1,054
  1,081
  1,112
  1,146
  1,183
  1,223
  1,266
  1,313
  1,364
  1,418
  1,475
  1,537
  1,602
  1,671
  1,744
  1,822
  1,903
  1,990
  2,082
  2,178
  2,280
  2,387
  2,500
  2,619
  2,744
  2,876
  3,015
  3,161
  3,315
Interest expense (income), $m
  215
  192
  193
  200
  209
  218
  228
  239
  251
  264
  278
  293
  310
  327
  345
  365
  386
  408
  431
  455
  481
  509
  538
  568
  601
  635
  670
  708
  748
  789
  833
Earnings before tax, $m
  566
  471
  491
  509
  529
  550
  574
  600
  628
  658
  691
  1,011
  1,048
  1,087
  1,128
  1,172
  1,219
  1,268
  1,320
  1,375
  1,433
  1,495
  1,559
  1,627
  1,699
  1,775
  1,854
  1,938
  2,026
  2,119
  2,216
Tax expense, $m
  80
  127
  133
  137
  143
  149
  155
  162
  170
  178
  186
  273
  283
  293
  305
  316
  329
  342
  356
  371
  387
  404
  421
  439
  459
  479
  501
  523
  547
  572
  598
Net income, $m
  486
  344
  358
  371
  386
  402
  419
  438
  459
  481
  504
  738
  765
  793
  824
  856
  890
  926
  964
  1,004
  1,046
  1,091
  1,138
  1,188
  1,240
  1,295
  1,354
  1,415
  1,479
  1,547
  1,618

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  364
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  7,389
  7,164
  7,329
  7,517
  7,729
  7,963
  8,220
  8,500
  8,803
  9,130
  9,480
  9,855
  10,255
  10,681
  11,133
  11,614
  12,123
  12,661
  13,231
  13,833
  14,469
  15,139
  15,847
  16,592
  17,378
  18,205
  19,076
  19,993
  20,958
  21,973
  23,040
Adjusted assets (=assets-cash), $m
  7,025
  7,164
  7,329
  7,517
  7,729
  7,963
  8,220
  8,500
  8,803
  9,130
  9,480
  9,855
  10,255
  10,681
  11,133
  11,614
  12,123
  12,661
  13,231
  13,833
  14,469
  15,139
  15,847
  16,592
  17,378
  18,205
  19,076
  19,993
  20,958
  21,973
  23,040
Revenue / Adjusted assets
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
  0.965
Average production assets, $m
  1,750
  1,784
  1,825
  1,872
  1,924
  1,983
  2,047
  2,116
  2,192
  2,273
  2,360
  2,454
  2,553
  2,659
  2,772
  2,891
  3,018
  3,152
  3,294
  3,444
  3,602
  3,769
  3,945
  4,131
  4,327
  4,532
  4,749
  4,978
  5,218
  5,471
  5,736
Working capital, $m
  96
  159
  163
  167
  172
  177
  182
  189
  195
  203
  210
  219
  228
  237
  247
  258
  269
  281
  294
  307
  321
  336
  352
  368
  386
  404
  423
  444
  465
  488
  511
Total debt, $m
  4,359
  4,028
  4,176
  4,346
  4,536
  4,747
  4,978
  5,230
  5,503
  5,797
  6,112
  6,450
  6,810
  7,193
  7,600
  8,032
  8,490
  8,975
  9,488
  10,030
  10,602
  11,205
  11,842
  12,513
  13,220
  13,964
  14,748
  15,574
  16,442
  17,355
  18,316
Total liabilities, $m
  6,779
  6,448
  6,596
  6,766
  6,956
  7,167
  7,398
  7,650
  7,923
  8,217
  8,532
  8,870
  9,230
  9,613
  10,020
  10,452
  10,910
  11,395
  11,908
  12,450
  13,022
  13,625
  14,262
  14,933
  15,640
  16,384
  17,168
  17,994
  18,862
  19,775
  20,736
Total equity, $m
  610
  716
  733
  752
  773
  796
  822
  850
  880
  913
  948
  986
  1,026
  1,068
  1,113
  1,161
  1,212
  1,266
  1,323
  1,383
  1,447
  1,514
  1,585
  1,659
  1,738
  1,820
  1,908
  1,999
  2,096
  2,197
  2,304
Total liabilities and equity, $m
  7,389
  7,164
  7,329
  7,518
  7,729
  7,963
  8,220
  8,500
  8,803
  9,130
  9,480
  9,856
  10,256
  10,681
  11,133
  11,613
  12,122
  12,661
  13,231
  13,833
  14,469
  15,139
  15,847
  16,592
  17,378
  18,204
  19,076
  19,993
  20,958
  21,972
  23,040
Debt-to-equity ratio
  7.146
  5.620
  5.700
  5.780
  5.870
  5.960
  6.060
  6.150
  6.250
  6.350
  6.450
  6.540
  6.640
  6.730
  6.830
  6.920
  7.000
  7.090
  7.170
  7.250
  7.330
  7.400
  7.470
  7.540
  7.610
  7.670
  7.730
  7.790
  7.850
  7.900
  7.950
Adjusted equity ratio
  0.048
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  486
  344
  358
  371
  386
  402
  419
  438
  459
  481
  504
  738
  765
  793
  824
  856
  890
  926
  964
  1,004
  1,046
  1,091
  1,138
  1,188
  1,240
  1,295
  1,354
  1,415
  1,479
  1,547
  1,618
Depreciation, amort., depletion, $m
  214
  368
  370
  372
  375
  377
  380
  384
  387
  391
  395
  114
  118
  123
  128
  134
  140
  146
  153
  159
  167
  175
  183
  191
  200
  210
  220
  230
  242
  253
  266
Funds from operations, $m
  1,029
  712
  728
  744
  761
  779
  800
  822
  846
  872
  899
  851
  883
  916
  952
  990
  1,029
  1,072
  1,116
  1,163
  1,213
  1,266
  1,321
  1,379
  1,441
  1,505
  1,573
  1,645
  1,720
  1,800
  1,883
Change in working capital, $m
  122
  3
  4
  4
  5
  5
  6
  6
  7
  7
  8
  8
  9
  9
  10
  11
  11
  12
  13
  13
  14
  15
  16
  17
  17
  18
  19
  20
  21
  23
  24
Cash from operations, $m
  907
  729
  725
  739
  756
  774
  794
  816
  839
  864
  891
  843
  874
  907
  942
  979
  1,018
  1,060
  1,104
  1,150
  1,199
  1,251
  1,305
  1,363
  1,423
  1,487
  1,554
  1,625
  1,699
  1,777
  1,860
Maintenance CAPEX, $m
  0
  -81
  -83
  -84
  -87
  -89
  -92
  -95
  -98
  -101
  -105
  -109
  -114
  -118
  -123
  -128
  -134
  -140
  -146
  -153
  -159
  -167
  -175
  -183
  -191
  -200
  -210
  -220
  -230
  -242
  -253
New CAPEX, $m
  -276
  -34
  -41
  -47
  -53
  -58
  -64
  -70
  -75
  -81
  -87
  -93
  -100
  -106
  -113
  -120
  -127
  -134
  -142
  -150
  -158
  -167
  -176
  -186
  -196
  -206
  -217
  -228
  -240
  -253
  -266
Cash from investing activities, $m
  -315
  -115
  -124
  -131
  -140
  -147
  -156
  -165
  -173
  -182
  -192
  -202
  -214
  -224
  -236
  -248
  -261
  -274
  -288
  -303
  -317
  -334
  -351
  -369
  -387
  -406
  -427
  -448
  -470
  -495
  -519
Free cash flow, $m
  592
  614
  601
  608
  617
  627
  638
  651
  666
  682
  699
  641
  661
  683
  706
  731
  758
  786
  816
  848
  881
  917
  955
  994
  1,036
  1,081
  1,127
  1,177
  1,228
  1,283
  1,340
Issuance/(repayment) of debt, $m
  -181
  33
  148
  170
  190
  211
  231
  252
  273
  294
  315
  337
  360
  383
  407
  432
  458
  485
  513
  542
  572
  604
  637
  671
  707
  745
  784
  825
  868
  913
  961
Issuance/(repurchase) of shares, $m
  -217
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -419
  33
  148
  170
  190
  211
  231
  252
  273
  294
  315
  337
  360
  383
  407
  432
  458
  485
  513
  542
  572
  604
  637
  671
  707
  745
  784
  825
  868
  913
  961
Total cash flow (excl. dividends), $m
  134
  647
  750
  778
  807
  838
  870
  903
  938
  975
  1,014
  978
  1,021
  1,066
  1,113
  1,163
  1,216
  1,271
  1,329
  1,389
  1,453
  1,521
  1,591
  1,665
  1,743
  1,825
  1,911
  2,002
  2,097
  2,197
  2,301
Retained Cash Flow (-), $m
  -83
  -106
  -16
  -19
  -21
  -23
  -26
  -28
  -30
  -33
  -35
  -37
  -40
  -43
  -45
  -48
  -51
  -54
  -57
  -60
  -64
  -67
  -71
  -75
  -79
  -83
  -87
  -92
  -96
  -101
  -107
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  540
  733
  759
  786
  814
  844
  875
  908
  943
  979
  940
  981
  1,023
  1,068
  1,115
  1,165
  1,217
  1,272
  1,329
  1,390
  1,453
  1,520
  1,591
  1,665
  1,743
  1,824
  1,910
  2,000
  2,095
  2,195
Discount rate, %
 
  11.00
  11.55
  12.13
  12.73
  13.37
  14.04
  14.74
  15.48
  16.25
  17.06
  17.92
  18.81
  19.75
  20.74
  21.78
  22.87
  24.01
  25.21
  26.47
  27.80
  29.19
  30.65
  32.18
  33.79
  35.48
  37.25
  39.11
  41.07
  43.12
  45.28
PV of cash for distribution, $m
 
  487
  589
  538
  486
  435
  384
  334
  287
  243
  203
  153
  124
  98
  76
  58
  43
  31
  22
  15
  10
  7
  4
  3
  2
  1
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Sealed Air Corporation provides food safety and security, facility hygiene, and product protection solutions worldwide. The company’s Food Care segment offers integrated system solutions that incorporate equipment systems into customers’ operations; and packaging equipment for loading, filling and dispensing, and retort and aseptic processing conditions. It also provides graphic design, printing, training, field quality assurance, and remote diagnostics services; and clean-in-place and open plant systems that integrate cleaning chemicals, lubricants, floor care equipment, and cleaning and dispensing tools. This segment offers its products under the Cryovac Grip & Tear, Cryovac Darfresh, Cryovac Mirabella, Simple Steps, Secure Check, Enduro Power, and Optidure brands; and the Cryovac and Diversey trademarks. Its Diversey Care segment offers products and dispensing systems for hard surface cleaning, disinfecting and sanitizing, hand washing, deodorizing, mechanical and manual ware washing, hard surface and carpeted floor cleaning systems, floor cleaning robots, cleaning tools and utensils, and fabric care for professional laundry applications under the Diversey, TASKI, and Intellibot brands. The company’s Product Care segment provides packaging solutions for cushioning, void fill, positioning/block-and-bracing, surface protection, retail display, containment, and dunnage needs under the Bubble Wrap and AirCap, Cryovac, Shanklin, Instapak, Jiffy, and Korrvu brands, as well as I-Pack systems and e-Cube systems. Its Other segment offers flexible packaging materials for medical and drug delivery devices; specialty component films for ostomy and colostomy bags; and PVC free films for packing pharmaceutical solutions. The company serves food and beverage processing, food service, retail, healthcare and industrial, and commercial and consumer application markets. Sealed Air Corporation was founded in 1960 and is headquartered in Charlotte, North Carolina.

FINANCIAL RATIOS  of  Sealed Air (SEE)

Valuation Ratios
P/E Ratio 17.4
Price to Sales 1.2
Price to Book 13.9
Price to Tangible Book
Price to Cash Flow 9.3
Price to Free Cash Flow 13.4
Growth Rates
Sales Growth Rate -3.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 50%
Cap. Spend. - 3 Yr. Gr. Rate 18.9%
Financial Strength
Quick Ratio 1
Current Ratio 0
LT Debt to Equity 645.6%
Total Debt to Equity 714.6%
Interest Coverage 4
Management Effectiveness
Return On Assets 9.1%
Ret/ On Assets - 3 Yr. Avg. 8.9%
Return On Total Capital 9.7%
Ret/ On T. Cap. - 3 Yr. Avg. 6.8%
Return On Equity 85.5%
Return On Equity - 3 Yr. Avg. 48.4%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 37.4%
Gross Margin - 3 Yr. Avg. 36.3%
EBITDA Margin 14.7%
EBITDA Margin - 3 Yr. Avg. 14.4%
Operating Margin 11.4%
Oper. Margin - 3 Yr. Avg. 9.4%
Pre-Tax Margin 8.4%
Pre-Tax Margin - 3 Yr. Avg. 6%
Net Profit Margin 7.2%
Net Profit Margin - 3 Yr. Avg. 5.1%
Effective Tax Rate 14.1%
Eff/ Tax Rate - 3 Yr. Avg. 13%
Payout Ratio 25.1%

SEE stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the SEE stock intrinsic value calculation we used $6778 million for the last fiscal year's total revenue generated by Sealed Air. The default revenue input number comes from 2016 income statement of Sealed Air. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our SEE stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 11%, whose default value for SEE is calculated based on our internal credit rating of Sealed Air, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Sealed Air.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of SEE stock the variable cost ratio is equal to 90.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for SEE stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4.8% for Sealed Air.

Corporate tax rate of 27% is the nominal tax rate for Sealed Air. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the SEE stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for SEE are equal to 25.8%.

Life of production assets of 21.6 years is the average useful life of capital assets used in Sealed Air operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for SEE is equal to 2.3%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $610 million for Sealed Air - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 194.814 million for Sealed Air is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Sealed Air at the current share price and the inputted number of shares is $8.5 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
BMS Bemis 49.33 33.63  sell
ATR Aptargroup 77.99 55.55  sell
BERY Berry Plastics 49.26 195.72  str.buy
GEF Greif Cl A 56.43 35.58  sell
ECL Ecolab 126.20 45.01  str.sell

COMPANY NEWS

▶ [$$] Spun Out   [Apr-17-17 06:53AM  The Wall Street Journal]
▶ What Happened in the Stock Market Today   [Mar-27-17 04:41PM  Motley Fool]
▶ What Happened in the Stock Market Today   [04:41PM  at Motley Fool]
▶ Sealed Air to sell cleaning unit for $3.2B   [11:41AM  at bizjournals.com]
▶ Sealed Air to sell cleaning unit for $3.2B   [11:41AM  American City Business Journals]
▶ Stocks to Watch: Snap, Sealed Air, G-III, Dow Chemical   [09:24AM  The Wall Street Journal]
▶ Stocks to Watch: Snap, Sealed Air, G-III, Dow Chemical   [09:24AM  at The Wall Street Journal]
▶ [$$] Sealed Air to Sell Cleaning Unit to Bain for $3.2 Billion   [08:44AM  at The Wall Street Journal]
▶ This 5-Stock Portfolio Crushes The S&P 500   [Mar-22-17 03:00PM  at Forbes]
▶ Putting Sealed Airs sprawling operations in perspective   [Feb-24-17 05:45AM  at bizjournals.com]
▶ Sealed Air Declares Quarterly Cash Dividend   [04:30PM  Business Wire]
▶ Robotics company sues Sealed Air over work on floor scrubber   [Jan-17-17 03:10PM  at bizjournals.com]
▶ Is Sealed Air Corp (SEE) A Good Stock To Buy?   [Dec-14-16 02:32AM  at Insider Monkey]
▶ UPS Forms Strategic Partnership with Sealed Air (UPS)   [Nov-15-16 01:55PM  at Investopedia]
▶ UPS-Sealed Air agreement works toward less packaging, lower costs   [Nov-14-16 02:30PM  at bizjournals.com]
▶ Sealed Air CEO: We are transforming the industries we serve   [Nov-11-16 09:50AM  at bizjournals.com]
▶ Sealed Airs investment in its Charlotte campus could reach $125M   [Oct-28-16 08:34PM  at bizjournals.com]
Stock chart of SEE Financial statements of SEE
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.