Smurfit Westrock plc SW | NYSE
$42.53
$2.20 | 5.45%
TREND SIGNAL:
|2026-09-02
|2026-09-02
Company Overview:
Market Cap:
$22.50B
Trailing PE:
45.2x
FWD PE *:
14.4x
Payout Ratio (TTM):
187.0%
52-Week Range:
$32.73 - $52.65
* Forward PE is based on street estimates.
2.3 Year SW Performance Metrics:
Total Return (with DRIP):
4.7% (2.02% CAGR)
Total Return (no DRIP):
4.7% (2.02% CAGR)
Share Price:
-12.8% (-5.80% CAGR)
Yield on Cost (with DRIP):
4.45%
Total Invested:
$10,000
Total Value (with DRIP):
$10,470
Total Return $ (with DRIP):
$470
Dividend Increase:
49.4% (21.08% CAGR)
Dividend Yield (FWD):
4.25% ($1.81)
SW 2.3-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
SW Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
SW Price CAGR:1Y: 12.39%2Y: -2.47%5Y: -5.74%10Y: -5.74%
SW Dividend Charts
SW Dividend CAGR:1Y: 3.89%2Y: 21.08%5Y: -25.15%10Y: -25.15%
SW Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 2.98%5Y: 0.00%10Y: 0.00%
SW Dividend to FCF Ratio CAGR:1Y: 7.79%2Y: -28.26%5Y: 0.00%10Y: 0.00%
Build Custom Charts
Unlock All Reports & Research Dividend Stocks like a BOSS!
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
SW Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
SW Revenue CAGR:1Y: 1.15%2Y: 54.08%5Y: 0.00%10Y: 0.00%
SW EPS CAGR:1Y: 0.00%2Y: -45.39%5Y: 0.00%10Y: 0.00%
SW Net Income CAGR:1Y: 0.00%2Y: -16.47%5Y: 0.00%10Y: 0.00%
SW EBITDA CAGR:1Y: 25.71%2Y: 6.57%5Y: 0.00%10Y: 0.00%
SW Free Cash Flow CAGR:1Y: -2.28%2Y: 16.83%5Y: 0.00%10Y: 0.00%
SW Free Cash Flow / Share CAGR:1Y: -5.83%2Y: 5.49%5Y: 0.00%10Y: 0.00%
SW Operating Income CAGR:1Y: -22.28%2Y: 31.15%5Y: 0.00%10Y: 0.00%
SW Gross Profit CAGR:1Y: -7.66%2Y: 35.07%5Y: 0.00%10Y: 0.00%
SW Shares Outstanding CAGR:1Y: 0.29%2Y: 42.22%5Y: 0.00%10Y: 0.00%
SW Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
SW Stock-Based Comp CAGR:1Y: -25.00%2Y: 34.57%5Y: 0.00%10Y: 0.00%
SW Expenses CAGR:1Y: -10.92%2Y: 67.91%5Y: 0.00%10Y: 0.00%
SW Revenue CAGR:1Y: 1.15%2Y: 54.08%5Y: 0.00%10Y: 0.00%
SW Revenue CAGR:1Y: 1.15%2Y: 54.08%5Y: 0.00%10Y: 0.00%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
SW Actual Revenue CAGR:1Y: 1.15%2Y: 54.08%5Y: 0.00%10Y: 0.00%
SW Actual EPS CAGR:1Y: 0.00%2Y: -45.39%5Y: 0.00%10Y: 0.00%
SW Actual Net Income CAGR:1Y: 0.00%2Y: -16.47%5Y: 0.00%10Y: 0.00%
SW Actual EBITDA CAGR:1Y: 25.71%2Y: 6.57%5Y: 0.00%10Y: 0.00%
Ratios, Profit Margins & Return on Capital:
SW Net Profit Margin CAGR:1Y: 0.00%2Y: -50.06%5Y: 0.00%10Y: 0.00%
SW Gross Profit Margin CAGR:1Y: -8.70%2Y: -13.61%5Y: 0.00%10Y: 0.00%
SW Price to Earnings CAGR:1Y: 0.00%2Y: 66.76%5Y: 0.00%10Y: 0.00%
SW Price To Sales Ratio CAGR:1Y: 8.87%2Y: -17.84%5Y: 0.00%10Y: 0.00%
SW Return on Capital Employed CAGR:1Y: 72.87%2Y: 0.00%5Y: 0.00%10Y: 0.00%
SW Return on Invested Capital CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
SW Dividends Info:
Annual Dividend:
$1.808
Forward Yield:
4.25%
Ex-Dividend Date:
2026-08-14
Lifetime Dividends / Share:
$12.10
SW Dividend History: Dates, Payments & Yield list
Below is a schedule of all SW dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 08/14/2026 | 08/17/2026 | $0.452 | 3.67% | 3.78% | $47.81 |
| 05/15/2026 | 05/18/2026 | $0.452 | 4.82% | 4.84% | $37.35 |
| 02/17/2026 | 02/19/2026 | $0.452 | 3.56% | 3.63% | $49.78 |
| 11/14/2025 | 12/18/2025 | $0.431 | 5.03% | 4.46% | $38.62 |
| 08/15/2025 | 08/18/2025 | $0.431 | 4.04% | 4.02% | $42.92 |
| 05/16/2025 | 05/19/2025 | $0.431 | 3.7% | 3.72% | $46.39 |
| 02/14/2025 | 02/17/2025 | $0.431 | 3.21% | 3.82% | $45.07 |
| 11/15/2024 | 11/18/2024 | $0.303 | 2.34% | 2.26% | $53.44 |
| 08/14/2024 | 09/18/2024 | $0.303 | 2.54% | 2.53% | $47.86 |
| 08/15/2024 | 08/19/2024 | $0.303 | 2.83% | 2.78% | $43.49 |
| 07/08/2024 | 07/10/2024 | $5.000 | 21.64% | 21.82% | $45.83 |
| 05/13/2024 | 05/22/2024 | $0.300 | 0% | 1.23% | $48.79 |
| 04/11/2024 | 05/10/2024 | $1.274 | 0% | 0% | $0.00 |
| 09/28/2023 | 10/27/2023 | $0.353 | 0% | 0% | $0.00 |
| 04/13/2023 | 05/12/2023 | $1.189 | 0% | 0% | $0.00 |
Projected Future Returns & Dividends for SW
Based on past 2.3-year performance, here are SW growth metrics:
Share price CAGR of -5.8%
Dividend CAGR of -25.15%
Using SW CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| SW (DRIP) | SW - No DRIP | |
|---|---|---|
| Current Price | $42.53 | $42.53 |
| Start Shares | 235.13 | 235.13 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 277.30 | 235.13 |
| Dividends Payment | $0.06 | $0.06 |
| Annual Dividends | $66 | $56 |
| Yield on cost | 0.66% | 0.56% |
| Share Price | $28.00 | $28.00 |
| Total Dividends | $1,582 | $1,468 |
| Final Value | $7,765 | $8,052 |
Estimated Future Value + Dividends - SW
NOTE: Above numbers are our estimate based on SW's Dividend and Price CAGR over past 2.3 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Company Info
Smurfit Westrock plc (SW) had its IPO on 2008-06-17, and is traded on NYSE stock exchange.
Smurfit Westrock Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in North America, South America, Europe, Asia, Africa, Australia, and internationally. The company produces containerboard and paperboard; packaging of corrugated containers; consumer packaging; and offers solid board, kraft paper, and graphic board, as well as other packaging products, such as solidboard packaging, paper sacks and bag-in-box. It produces linerboard and corrugated medium and paperboard; and other paper-based packaging, such as folding cartons, inserts, labels and displays. The company primarily serves food and beverage, healthcare, beauty and personal care, garden, consumer goods, industrial, and foodservice markets. It markets its products through its own sales force, independent sales representatives, and independent distributors. Smurfit Westrock Plc was founded in 1934 and is headquartered in Dublin, Ireland.
SW website: https://www.smurfitwestrock.com
Get Full Access to All Reports with DRIPCalc PRO
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Loading signals…
DCF Model — SW
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade to Pro
Pay up to today
—
vs current price $42.53
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
