Sealed Air Corp Valuation – November 2016 $SEE

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – August 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Sealed Air Corp (SEE) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Sealed Air Corporation is engaged in food safety and security, facility hygiene and product protection business. The Company’s segments are Food Care, Diversey Care, Product Care and Other (includes Corporate, Medical Applications and New Ventures businesses). The Food Care segment focuses on providing processors, retailers and food service operators a range of integrated system solutions. The Food Care business serves primarily perishable food and beverage processors, predominately in fresh red meat, smoked and processed meats, beverages, poultry and dairy markets. Diversey Care segment integrates cleaning chemicals, floor care machines, cleaning tools and equipment, and a range of services, including application and employee training, auditing of hygiene and appearance, and water and energy management. The Product Care segment provides customers with a range of Product Care solutions to meet cushioning, void fill, surface protection, retail display, containment and dunnage needs.

SEE Chart

SEE data by YCharts

To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:


Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $8,850,823,274 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.04 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 20.33% Fail
6. Moderate PEmg Ratio PEmg < 20 45.30 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 16.41 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.04 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 43.34 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value


EPSmg $1.02
MG Growth Estimate 15.00%
MG Value $39.19
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $14.76
MG Value based on 0% Growth $8.65
Market Implied Growth Rate 18.40%
Current Price $46.12
% of Intrinsic Value 117.67%

Sealed Air Corp does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $-1.69 in 2012 to an estimated $1.02 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 18.4% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Sealed Air Corp revealed the company was trading above its Graham Number of $12.09. The company pays a dividend of $0.58 per share, for a yield of 1.3% Its PEmg (price over earnings per share – ModernGraham) was 45.3, which was below the industry average of 53.08, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-23.78.

Sealed Air Corp scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research


Net Current Asset Value (NCAV) -$23.78
Graham Number $12.09
PEmg 45.30
Current Ratio 1.04
PB Ratio 16.41
Current Dividend $0.58
Dividend Yield 1.26%
Number of Consecutive Years of Dividend Growth 1


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2016
Total Current Assets $2,376,100,000
Total Current Liabilities $2,283,800,000
Long-Term Debt $4,000,700,000
Total Assets $7,605,800,000
Intangible Assets $3,655,300,000
Total Liabilities $7,053,000,000
Shares Outstanding (Diluted Average) 196,700,000

Earnings Per Share History

Next Fiscal Year Estimate $2.27
Dec2015 $1.62
Dec2014 $1.20
Dec2013 $0.58
Dec2012 -$7.32
Dec2011 $0.80
Dec2010 $1.44
Dec2009 $1.35
Dec2008 $0.99
Dec2007 $1.89
Dec2006 $1.47
Dec2005 $1.35
Dec2004 $1.13
Dec2003 $1.00
Dec2002 -$2.15
Dec2001 $0.61
Dec2000 $0.97
Dec1999 $0.84
Dec1998 $0.01
Dec1997 $1.20
Dec1996 $15.53

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $1.02
Dec2015 $0.05
Dec2014 -$0.71
Dec2013 -$1.32
Dec2012 -$1.69
Dec2011 $1.18
Dec2010 $1.39
Dec2009 $1.38
Dec2008 $1.38
Dec2007 $1.51
Dec2006 $1.06
Dec2005 $0.70
Dec2004 $0.36
Dec2003 $0.07
Dec2002 -$0.25
Dec2001 $0.71
Dec2000 $1.74

Recommended Reading:

Other ModernGraham posts about the company

30 Companies in the Spotlight This Week – 5/23/15
Sealed Air Corporation Annual Valuation – 2015 $SEE
17 Companies in the Spotlight This Week – 5/10/14
Sealed Air Corporation (SEE) Annual Valuation – 2014

Other ModernGraham posts about related companies

WestRock Co Valuation – August 2016 $WRK
Bemis Company Inc Valuation – July 2016 $BMS
Owens-Illinois Inc Valuation – June 2016 $OI
Bemis Co Inc Valuation – January 2016 Update $BMS
WestRock Co Valuation – January 2016 Update $WRK
International Paper Co Valuation – December 2015 Update $IP
Bemis Company Inc. Analysis – September 2015 Update $BMS
WestRock Co. Analysis – Initial Coverage $WRK
International Paper Company Analysis – September 2015 Update $IP
Ball Corporation Analysis – 2015 Update $BLL


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.