AVY · Avery Dennison Corporation
$165.762026-07-21Sector: Basic Materials; Industry: Packaging & Containers; Sub-Industry: Paper & Plastic Packaging Products & Materials
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$104
-37.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($92 · $133) Analysts Range ($175 · $224) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $8.4B | — | 11.4% | 27.2% | $696MM | −$156MM | $540MM | 7.3% | — | 13.2% | $5.3B | $6.53 | — |
| 2024.Q4 | $8.4B | 0.0% | 11.4% | 26.1% | $706MM | −$126MM | $580MM | 7.6% | — | 13.6% | $5.1B | $6.53 | — |
| 2025.Q1 | $8.8B | 4.7% | 12.9% | 26.1% | $833MM | −$220MM | $613MM | 8.4% | — | 15.8% | $5.4B | $9.15 | — |
| 2025.Q4 | $8.8B | 0.0% | 12.9% | 25.6% | $838MM | −$564MM | $274MM | 8.3% | — | 15.0% | $5.8B | $9.15 | — |
| 2026.Q1 | $9.0B | 2.9% | 12.4% | 26.5% | $824MM | −$303MM | $521MM | 7.9% | — | 14.2% | $5.8B | $8.96 | 11.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4% |
| 2027.Q1 | $9.4B | +3.9% | 12.4% | 25.9% | $864MM | −$525MM | $339MM | 7.9% | $315MM | 14.2% | $6.4B | $11.22 | 14.8 |
| 2028.Q1 | $9.7B | +4.0% | 12.4% | 25.2% | $906MM | −$383MM | $523MM | 8.0% | $449MM | 13.8% | $6.7B | $11.77 | 14.1 |
| 2029.Q1 | $10.1B | +4.0% | 12.4% | 24.6% | $950MM | −$308MM | $642MM | 8.0% | $511MM | 13.8% | $7.1B | $12.34 | 13.4 |
| 2030.Q1 | $10.5B | +4.0% | 12.4% | 23.9% | $997MM | −$406MM | $591MM | 8.1% | $435MM | 13.7% | $7.5B | $12.95 | 12.8 |
| 2031.Q1 | $10.9B | +4.1% | 12.4% | 23.3% | $1.0B | −$408MM | $638MM | 8.2% | $434MM | 13.7% | $7.9B | $13.59 | 12.2 |
|
| Term. Yr+ | $13.9B | 4.1% | 9.8% | 20.0% | $1.1B | −$343MM | $753MM | 8.6% | $7.6B | 13.1% | — | — | — |
Active scenario IV: $104 (-37.2% vs market)