EN DE

Smurfit Kappa Group (SMFTF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $24.7B

SK Smurfit Kappa Group logo Smurfit Kappa Group SMFTF · US
Price$44.30
Fair Value$36.39
Upside-17.9%
Quality33/100
Watch Smurfit Kappa Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.7% net margin
Moderate debt · generates free cash flow
3.53% dividend yield
Trails peers (5/13)
Moderate moat 46/100
Evidence: High Range $27.29 – $45.49 Share as image

Fair value as of: Jul 19, 2026

From 25 valuation models · updated 22 days ago

Share price +2.0% over the past month.

Below-average quality, and screening another 18% overvalued on our models.

What matters now

  • Weak quality (33/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Our model range runs from $27.29 (bear) to $45.49 (bull), base $36.39. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 33/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$56.64 $17.65 Fair Value $36.39 Aug 2019 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $17.65 – $56.64 · fair‑value band $27.29 – $45.49 · the $44.30 price screens above the $36.39 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Smurfit Kappa Group (SMFTF) currently trades at $44.30, while our model-based Fair Value estimate is $36.39, implying the stock looks roughly 17.9% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Smurfit Kappa Group generated revenue of $11.3B at a net margin of 6.7%. Revenue declined 15.5% year over year. It earns a return on equity of 14.3%. Net debt stands at $12.9B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $27.29 (bear case) to $45.49 (bull case); at $44.30, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 37% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at -18%, SMFTF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $5.17 $26.60 $62.60 80
Residual Income $26.43 $26.47 $24.00 76
Rev-Margin DCF $11.36 $39.31 $75.00 74
All 25 models by family
DCF Models
FCF DCF $5.32 $28.46 $68.27 38
5Y Revenue Exit $11.36 $40.21 $79.56 39
5Y EBITDA Exit $18.53 $54.85 $100.50 41
5Y P/E Exit $8.93 $23.29 38
10Y Revenue Exit $7.74 $34.43 $75.54 36
10Y EBITDA Exit $13.79 $45.11 $92.92 37
10Y P/E Exit $11.62 $28.82 35
Earnings-Based
Graham-Dodd $9.15 $41.19 $56.47 54
Lynch FV $10.74 $15.34 $19.95 50
PEG = 1.0 $10.74 $15.34 $19.95 46
EPV $12.23 $18.29 $23.59 59
Dividend Discount
Gordon GGM $15.91 $33.08 $52.49 70
DDM Multi-Stage $15.91 $27.90 $34.72 61
Multiples
P/E Multiple $17.16 $22.88 $28.60 63
P/S Multiple $17.16 $22.88 $28.60 58
P/B Multiple $17.16 $22.88 $28.60 55
EV/EBIT $20.83 $35.82 $50.81 53
EV/EBITDA $29.12 $46.88 $64.63 54
EV/Revenue $14.83 $31.54 $48.24 43
Asset-Based
NCAV (Graham) $17.65 $23.64 $35.29 50
Growth DCF
Growth DCF $5.17 $26.60 $62.60 80
Rev-Margin DCF $11.36 $39.31 $75.00 74
Economic Profit
Residual Income $26.43 $26.47 $24.00 76
ROIC Compounder $12.23 $18.29 $23.59 72
Growth Earnings
Growth-Adj P/E $15.60 $22.29 $28.97 68

Widest divergence: DCF Models ($34.43) versus Earnings-Based ($15.34). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $11.3B
Revenue growth (YoY) -15.5%
Net margin 6.7%
Return on equity 14.3%
Free cash flow $1.2B FY2025
Operating margin 11.9%
More key figures
EPS (TTM) $3.16
Dividend yield 3.5%
EPS growth (YoY) -23.5%
Net debt $12.9B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 34 · Market factors (momentum, volatility) 49

Profitability 29
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 51
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Smurfit Kappa Group Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in Ireland, Germany, France, Mexico, rest of Europe, and other Americas.

Full company description

Smurfit Kappa Group Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in Ireland, Germany, France, Mexico, rest of Europe, and other Americas. The company offers e-commerce, retail, consumer, industrial, bottle, protective, heavy-duty, hexacomb, and various punnet packaging products; composite cardboard tubes, bags, and sacks; and bag-in-box, a packaging system that comprises films, accessories, bags, taps, and boxes. It also provides point of sale displays; cardboards of social distancing; corrugated sheet boards, solid board sheets, folding carton sheet boards, sack Kraft papers, MG brown Kraft papers, preprint products, agro-papers, technical papers, BanaBag, and Catcher Board MB12; and various types of containerboards, such as kraftliners, testliners, and containerboard flutings. In addition, the company offers recycling solutions to cardboard and paper products; and supplies packaging machinery. It primarily serves consumer goods, industrial goods, and food and drink sectors. Smurfit Kappa Group Plc was founded in 1934 and is headquartered in Dublin, Ireland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Smurfit Kappa Group reported revenue of $31.2B in FY2025 versus $10.1B in FY2021, a compound +32.5%/yr. Reported net income was $699M in FY2025, compounding −2.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$31.2B
Latest YoY
+47.7%
Avg. growth/yr (3Y)
+32.2%
Avg. growth/yr (5Y)
+29.6%
Avg. growth/yr (19Y)
+8.2%
Revenue +32.5%/yr
FY21 $10.1B
FY22 $13.5B
FY23 $12.1B
FY24 $21.1B
FY25 $31.2B
Net income −2.4%/yr
FY21 $769M
FY22 $1.0B
FY23 $825M
FY24 $319M
FY25 $699M

SMFTF screens 18% overvalued. Compare with Stora Enso Oyj →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Smurfit Kappa Group Fair Value". https://www.fairvalue-calculator.com/stock/SMFTF

Peer Group

Packaging & Containers · 273 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 33 · Bottom 25%
Fair Value upside −30% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 12% · Top 25%
Revenue growth -16% · Bottom 25%
Dividend yield (TTM) 3.5% · Above median
Debt / equity 0.73× · Higher than 75% of peers

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/B 1.35× · Pricier than median
P/S (TTM) 2.19× · Pricier than 75% of peers
P/FCF 20.6× · Pricier than 75% of peers
EV/EBITDA 19.6× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 9
FUTURE 0 · sector 1
PAST 57 · sector 21
HEALTH 63 · sector 92
DIVIDEND 71 · sector 42

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Smurfit Kappa Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Smurfit Kappa Group (SMFTF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $36.39 versus a price of $44.30, about −18% (overvalued).
What is the fair value of SMFTF?
Our model-based fair value for Smurfit Kappa Group is $36.39 (as of Jul 19, 2026), built from audited fundamentals. The current price is $44.30.
What is the quality score of SMFTF?
Smurfit Kappa Group has a Quality Score of 33/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Smurfit Kappa Group (SMFTF)?
Smurfit Kappa Group reported trailing-twelve-month revenue of about $11.3B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of SMFTF?
The net profit margin of Smurfit Kappa Group is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.
Does Smurfit Kappa Group pay a dividend?
Smurfit Kappa Group currently shows a dividend yield of about 3.53% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Smurfit Kappa Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.