Sonoco

SON US Materials Paper & Plastic Packaging Products & Materials
S&P 400
$47.84
-1.22%
Delayed · cached 15 min

Fair value analysis

SON
Sonoco
MaterialsPaper & Plastic Packaging Products & Materials
$47.84
Close used for this calculation
$91.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability19/25
Returns25/25
Balance Sheet9/25
Efficiency25/25
Growth22/25
Strong
Quality radar
78Prof.19/25Ret.25/25Eff.25/25B.Sht9/25Growth22/25

Consensus fair value

$91.94
Below FV
▲ +92.2% against the close used
Model range $68.90 – $238.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$68.90Fair value$91.94Bull$238.13
FairClose
52-week traded range
52W low $39.2752W high $60.56

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Sonoco closed at $47.84, 48.0% below the consensus fair value of $91.94 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 4.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$68.90
+44.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$89.94
+88.0%
√(22.5 × EPS × BVPS)
EPS=10.07, BVPS=35.7
P/E Fair Value
$201.40
+321.0%
EPS × 20x (sector P/E)
EPS=10.07, Sector P/E=20x
Peter Lynch (PEG)
$165.95
+246.9%
EPS × Growth% (PEG = 1 is fair)
EPS=10.07, g=16.5%
EV/EBITDA
$238.13
+397.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.54B
Dividend Discount (DDM)
$113.93
+138.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.11, r=10%, g=8%
Book Value (P/B)
$197.34
+312.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=35.7, ROE=28.1%, g=6%, r=10%
Reverse DCF
$47.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 16.5%
Margin of Safety
$90.06
+88.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=120.08, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.