Sonoco Products Company
Bear Case (25th pct.)
35.5% vs price
Base Case (Median)
114.3% vs price
Bull Case (75th pct.)
159.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $215.20 | 279.2% | High (40%) |
| PE Comparable | $121.62 | 114.3% | Medium (25%) |
| Growth Trajectory DCF | $141.51 | 149.4% | Medium (20%) |
| Graham Number | $72.74 | 28.2% | Medium (30%) |
| EV/EBITDA | $153.40 | 170.3% | Medium (20%) |
| EV/FCF | $81.08 | 42.9% | Medium (20%) |
| Earnings Power Value | $52.17 | -8.1% | Medium (50%) |
Based on 7 out of 8 methods, SON appears undervalued at the current price of $56.75. The base case fair value of $121.62 implies 114.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.