Smurfit Westrock logo

Smurfit Westrock

SW | NYSE
Chart Builder DCF Calculator
$44.51
-$0.68 (-1.50%)
At close: Nov 5, 2026, 4:00 PM ET
$44.51
$0.00 (0.00%)
After-hours: Nov 5, 2026, 5:23 PM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Revenue
30.47B 30.31B 30.22B 31.18B 30.88B 29.76B 24.59B 19.65B 14.97B 10.84B 10.88B 11.16B 11.95B 12.89B 13.26B 13.47B 13.18B 12.2B 11.34B 10.49B 9.56B 9.01B 8.77B
Cost of Revenue
25.15B 24.86B 24.66B 25.14B 25.04B 24.08B 19.78B 15.76B 11.61B 8.19B 8.17B 8.34B 9.15B 10.13B 10.22B 10.19B 10.43B 9.29B 8.71B 8.14B 6.55B 6.09B 5.87B
Gross Profit
5.32B 5.45B 5.57B 6.04B 5.83B 5.68B 4.81B 3.89B 3.36B 2.64B 2.72B 2.82B 2.79B 2.76B 3.04B 3.28B 2.75B 2.9B 2.63B 2.35B 3.01B 2.92B 2.9B
Operating Income
1.52B 1.64B 1.89B 2.22B 2.15B 1.59B 1.27B 948.75M 724.71M 1.01B 1.14B 1.27B 1.45B 1.49B 1.55B 1.56B 1.54B 1.47B 1.29B 1.11B 995.5M 918M 904.5M
Interest Income
62M 89M 115M 111M 110.94M 121.54M 95.54M 67.54M 50.76M 13.16M 13.16M 13.16M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Pretax Income
689.98M 711.98M 641.98M 959M 999.26M 558.18M 674.75M 532.18M 410.21M 800.95M 937.05M 1.05B 1.27B 1.33B 1.4B 1.43B 1.4B 1.3B 1.13B 947.66M 845.5M 778M 763M
Net Income
463.47M 487.47M 371.47M 699M 742.93M 362.22M 513.44M 306.44M 208.99M 560.31M 681.77M 763.82M 940.34M 964.14M 1.01B 1.03B 1.03B 971.03M 838.03M 705.03M 627.5M 576M 560.5M
Selling & General & Admin
3.65B 3.69B 3.68B 3.82B 3.85B 3.81B 3.23B 2.62B 2.1B 1.55B 1.53B 1.52B 1.28B 1.13B 1.34B 1.56B 1.6B 1.92B 1.83B 1.74B 2B 1.98B 1.97B
Research & Development
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 3.5M 7M 7M 7M 7.5M 8M 8M
Other Expenses
146M 120M n/a n/a -168.93M 281.92M 310.86M 322.9M 528.97M 85.69M 47.59M 26.32M 60.59M 145.34M 152.5M 159.72M -396.1M -493.42M -493.42M -493.42M -500K 13M 12M
Operating Expenses
3.8B 3.81B 3.68B 3.82B 3.68B 4.09B 3.54B 2.95B 2.63B 1.63B 1.57B 1.55B 1.35B 1.27B 1.49B 1.72B 1.21B 1.44B 1.34B 1.25B 2.01B 2B 1.99B
Interest Expense
784M 814M 843M 840M 804M 787.11M 609.86M 414.86M 285.62M 98.51M 67.76M 67.76M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Selling & Marketing Expenses
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 240M 480M 480M 696.5M 651.5M 606.5M 790.5M 574M 557.5M
Cost & Expenses
28.95B 28.67B 28.34B 28.96B 28.73B 28.17B 23.33B 18.7B 14.24B 9.83B 9.74B 9.89B 10.5B 11.4B 11.71B 11.91B 11.64B 10.73B 10.06B 9.39B 8.56B 8.09B 7.86B
Income Tax Expense
230.25M 226.25M 270.25M 260M 257.33M 195.97M 163.31M 225.74M 200.32M 239.74M 254.37M 288.12M 332.5M 365.39M 396.91M 390.23M 370.07M 332.63M 287.63M 242.63M 217.5M 201M 201M
Shares Outstanding (Basic)
529M 523.53M 510.53M 520.86M 522M 522M 521M 453.5M 508M 258.82M 259M 258M 258M 260.35M 259.43M 257.4M 262.23M 258M 259M 257.06M 261.77M 257M 258M
Shares Outstanding (Diluted)
529M 523.53M 538.89M 538.89M 526M 522M 526M 457.5M 508M 258.82M 260M 259.5M 259M 260.35M 259.43M 264.16M 262.96M 259M 259M 261.68M 262M 258M 258M
EPS (Basic)
0.90 0.95 0.74 1.35 1.47 0.73 1.26 1.21 1.07 2.23 2.70 3.01 3.69 3.73 3.89 3.99 3.96 3.75 3.24 2.74 2.48 2.31 2.29
EPS (Diluted)
0.89 0.94 0.72 1.33 1.46 0.72 1.25 1.20 1.05 2.20 2.66 2.98 3.66 3.70 3.86 3.96 3.92 3.71 3.21 2.71 2.46 2.30 2.28
EBITDA
4.23B 4.27B 4.16B 4.35B 4.08B 3.94B 3.47B 2.71B 2.35B 1.72B 1.8B 1.89B 1.98B 2.15B 2.24B 2.28B 2.18B 2.02B 1.82B 1.62B 1.56B 1.5B 1.48B
EBIT
1.47B 1.53B 1.48B 1.8B 1.61B 1.57B 1.56B 1.27B 1.25B 1.1B 1.19B 1.29B 1.51B 1.63B 1.7B 1.72B 1.62B 1.45B 1.27B 1.08B 1B 939M 924.5M
Depreciation & Amortization
2.76B 2.74B 2.68B 2.55B 2.47B 2.37B 1.91B 1.44B 1.1B 622.28M 604.02M 595.52M 469.36M 517M 540.45M 563.88M 565.71M 570.53M 554.53M 538.53M 555M 557M 557M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.