Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
109.46 USD102.31 USD128.28 USD
+59.18%
102.31 USDCurrent price is 59.2% above the base model value.
A
Consumer CyclicalPackaging & ContainersUnited States
AVY.US · Avery Dennison Corporation
NYQ · US · USD
Latest price162.86 USD
30D+2.86%
Vs. base value+65.1%
Research summary
AVY.US latest organized financial period shows revenue grew +1.14% YoY and net income declined -2.4% YoY. Current price is about 163 USD, while the model base case is about 98.63 USD; the current price sits +65.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income688M USD
Free cash flow681M USD
Operating cash flow881M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price162.86 USD
Base value98.63 USD
Vs. base+65.1%
Price date2026/04/28
105.52 USD98.63 USD119.39 USD
+65.12%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
101.58 USD94.94 USD119.05 USD
+71.54%
94.94 USDCurrent price is 71.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.1%
Current price implies roughly 4.1% annualized FCF growth.
4.1%Current price implies roughly 4.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
119.73 USD119.73 USD119.73 USD
+36.02%
119.73 USDCurrent price is 36% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 9B USD | 688M USD | 681M USD | 8.79 |
| 2024/12/30 | Annual | 9B USD | 705M USD | 699M USD | 8.73 |
| 2023/12/30 | Annual | 8B USD | 503M USD | 541M USD | 6.2 |
| 2022/12/30 | Annual | 9B USD | 757M USD | 663M USD | 9.21 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement