Sealed Air Corp (SEE)

Plastic Material, Synth Resin/Rubber, Cellulos (No Glass)

Latest Price

$42.15

TTM P/E

12.29

Normalized P/E

14.78

TTM Div Yield

1.90%

Fwd Div Yield

Book Value

8.09

P/B Ratio

5.21

Valuation metrics

EPS: $3.43

Book value / share: $8.40

Formula: √(22.5 × EPS × BVPS)

Graham Number

$25.47

40% downside

Norm. op. income: $755M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$10.29

76% downside

EPS: $3.43

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$51.45

+22% upside