Also trades as: SWR.L (LSE) · $vol 18M
SW NYSE
Smurfit Westrock plc
1W: +3.4%
1M: -5.5%
3M: -11.8%
YTD: +8.5%
1Y: +0.1%
$42.54
+0.30 (+0.71%)
Weekly Expected Move ±3.0%
$39
$41
$42
$43
$44
Credit Risk of going bust: higher than 62% of companies Debt: 39.0% of company value Bonds: $149.0M held by 119 funds, 72 bp over Treasuries → details ▾
If the stock fell to about $2.15 (down 95%), Smurfit Westrock plc would be worth roughly what it owes.
Total debt $14.16B against a stock market value of $22.16B.
Distance to default 4.11 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $7.55B (short-term plus half of long-term), stock volatility 43.5%; Altman Z'' 1.57. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. How these are computed.
Total debt $14.16B against a stock market value of $22.16B.
Distance to default 4.11 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $7.55B (short-term plus half of long-term), stock volatility 43.5%; Altman Z'' 1.57. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. How these are computed.
Overview
Chart
Smart Money
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ESG
Institutions
ETF Exposure
Dark Pool
Short Interest
Supply Chain
Revenue Segmentation
By Product / Service
By Geography
Revenue by Segment (5-Year Trend)
Income Trends
Revenue
$28.3B
+38.7% ▲
5Y CAGR: +27.1%
Gross Profit
$5.5B
+35.6% ▲
5Y CAGR: +13.8%
Operating Income
$1.6B
+64.9% ▲
5Y CAGR: +12.5%
Net Income
$660M
+114.2% ▲
5Y CAGR: +3.9%
EPS (Diluted)
$1.23
+55.7% ▲
5Y CAGR: -14.4%
EBITDA
$3.9B
+42.5% ▲
5Y CAGR: +23.4%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $10.5B | $12.6B | $11.0B | $20.4B | $28.3B |
| YoY Growth | +22.9% | +20.3% | -13.2% | +86.0% | +38.7% |
| Cost of Revenue | $8.1B | $9.6B | $8.2B | $16.3B | $22.8B |
| Gross Profit | $2.4B | $3.1B | $2.8B | $4.0B | $5.5B |
| Gross Margin | 22.4% | 24.2% | 25.3% | 19.9% | 19.4% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $1.3B | $1.4B | $1.5B | $2.7B | $3.5B |
| Operating Expenses | $1.2B | $1.6B | $1.5B | $3.1B | $3.9B |
| Operating Income | $1.1B | $1.5B | $1.2B | $972M | $1.6B |
| Operating Margin | 10.5% | 11.5% | 11.3% | 4.8% | 5.7% |
| Interest Expense | $126M | $146M | $154M | $507M | $705M |
| Income Before Tax | $947M | $1.3B | $1.0B | $541M | $895M |
| Tax Expense | $242M | $365M | $283M | $233M | $235M |
| Net Income | $705M | $966M | $747M | $308M | $660M |
| Net Margin | 6.7% | 7.7% | 6.8% | 1.5% | 2.3% |
| EPS (Diluted) | $3.09 | $3.80 | $3.22 | $0.79 | $1.23 |
| EBITDA | $1.6B | $2.1B | $1.8B | $2.7B | $3.9B |
| Shares Outstanding | 260M | 261M | 260M | 389M | 539M |