VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SW
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
SWSmurfit Westrock Plc
$46.98$24.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksSWCash Flow

Smurfit Westrock Plc (SW) Cash Flow Statement

22Y historyFree accessUpdated daily

Free cash flow has turned negative to -$420 million in 2026Q1, yet the company continues to pay out $237 million in dividends, indicating a potential strain on liquidity.

SW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04
Cash from Operations3.36B2.89B1.48B1.56B1.43B1.17B1.53B1.3B1.18B891.38M771.95M851.68M894.99M882.38M753.83M821.72M476.13M574.53M733.64M541.83M338.17M207.63M339.34M
Operating CF Margin %-9.26%7.28%14.23%11.36%11.16%17.98%14.4%11.55%8.68%9%9.61%9.11%8.03%7.77%8.62%5.36%6.62%7.46%5.11%3.68%4.48%8.53%
Operating CF Growth %443.42%94.67%-4.87%8.79%22.46%-23.71%17.73%10.25%32.56%15.47%-9.36%-4.84%1.43%17.05%-8.26%72.58%-17.13%-21.69%35.4%60.23%62.87%-38.81%-
Net Income380M594.92M319M826M1.03B802.57M920M758.36M-462.14M691.03M687.81M654.89M459.65M405.98M421.88M282.55M543.96M382.54M392.57M819.42M303.87M-325.08M-40.74M
Depreciation & Amortization2.67B2.17B1.46B580M564M653.64M685.08M606.01M479.3M479.88M417.53M409.99M445.06M513.68M466.84M487.33M517.36M575.96M542.92M586.89M527.91M262.73M247.61M
Stock-Based Compensation124M0206M66M68M043.05M43.69M25.17M27.59M12.62M30.61M31.62M35.9M34.39M19.44M5.32M4.3M5.57M36.07M10.67M00
Deferred Taxes-197M-161.71M-137M-28M41M000000000000000000
Other Non-Cash Items-530.45M222.99M-20M-44M42M-159.57M-231.23M-159.06M1.25B-175.16M-247.15M-224.13M3.65M-106.33M-144.15M-20.74M-470.81M-547.31M-619.48M-812.18M-542.93M225.83M91.27M
Working Capital Changes755.45M60.43M-349M159M-317M-126.47M116.85M53.77M-106.38M-131.97M-98.86M-19.68M-44.99M33.14M-25.13M53.14M-119.7M159.03M412.06M-88.37M38.65M44.15M41.19M
Change in Receivables60.64M139.58M-144M245M-91M-581.53M27.06M58.25M-113.25M-163.16M-53.64M-53.57M-137.41M6.9M-30.42M-59.62M-248.7M159.03M189.33M-76.38M-87.68M93.64M-34.36M
Change in Inventory187.25M29.79M62M220M-209M-290.77M17.22M44.81M-96.09M-134.37M-63.1M-82M-38.91M-31.76M2.65M-68.69M-105.07M68.77M48.72M-100.08M-1.07M10.21M25.94M
Change in Payables37.24M-19.58M-273M-260M-33M737.56M000000000000000-45.33M57.29M
Cash from Investing-2.29B-1.82B-2.11B-931M-1.02B-1.19B-612.52M-823.33M-1.2B-581.86M-473.27M-765.31M-706.5M-505.4M-634.8M-343.46M-401.65M-366.78M-304.87M-426.79M641.7M-580.78M-165.3M
Capital Expenditures-2.34B-1.87B-1.47B-929M-930M-726.92M-606.37M-685.55M-603.98M-530.27M-449.08M-467.93M-522.89M-481.92M-417.91M-359.02M-401.65M-355.32M-441.3M-519.84M-402.97M-197.79M-186.38M
CapEx % of Revenue7.49%5.98%7.19%8.48%7.37%6.93%7.11%7.58%5.9%5.16%5.23%5.28%5.32%4.39%4.31%3.77%4.52%4.09%4.49%4.9%4.38%4.26%4.69%
Acquisitions-1M5.11M-720M-33M-108M-471.61M-2.46M-126.58M-581.1M-56.39M-42.07M-338.92M-182.4M-41.43M-239.37M-16.85M-6.65M-12.89M51.51M-1.31M-15.62M408.34M28.94M
Investments-----------------------
Other Investing46M36.6M72M31M18M5.91M-3.69M-11.2M-14.87M4.8M4.21M41.55M-2.43M17.95M22.48M32.4M6.65M1.43M84.92M94.51M1.06B-792.05M-12.04M
Cash from Financing-1.24B-1.1B607M-479M-431M-16.55M-78.72M-704.59M-80.07M-207.55M-165.12M-87.46M-155.65M-338.31M-653.32M-46.66M-203.48M-368.22M8.35M-29.12M-827.58M365.61M-132.35M
Debt Issued (Net)-370M57.02M1.37B-55M-7M459.79M-516.58M-294.61M191.03M64.78M13.67M96.21M21.89M-161.56M-554.13M-50.55M-176.89M-249.3M132.25M-2B-794.7M705.84M-127.14M
Equity Issued (Net)00-27M-30M-74M-26M777.33M-23.52M-11.44M-10.8M-10.52M-12.03M-13.38M-11.05M18.52M10.37M11.97M002.18B0-333.77M0
Dividends Paid-876.02M-765.99M-650M-391M-349M-356.96M-319.79M-266.6M-243.65M-229.14M-174.58M-154.16M-130.11M-96.66M-66.13M000-97.45M0000
Share Repurchases00-27M-30M-74M-26M-19.68M-25.76M-11.44M-12M-10.52M-14.21M-15.81M-20.71M-17.19M000000-332.18M0
Other Financing6.02M-395.76M-83M-3M-1M-93.38M-19.68M-119.86M-16.01M-32.39M6.31M-17.49M-34.05M-69.04M-51.58M-6.48M-38.57M-118.92M-26.45M-208.71M-32.88M-6.45M-5.21M
Net Change in Cash-123M31.49M-145M159M-144M35.43M865.89M-244.2M-129.26M121.17M146.19M-107.14M-76.61M1.38M-531.65M445.86M-140.98M-137.54M428.77M85.92M152.29M1B0
Free Cash Flow1.02B1.02B17M630M503M468.06M901.55M594.81M549.07M341.92M309.2M371.72M352.64M388.03M321.37M456.22M74.48M219.21M292.34M21.99M-64.81M12.05M155.22M
FCF Margin %3.27%3.28%0.08%5.75%3.99%4.46%10.57%6.57%5.37%3.33%3.6%4.19%3.59%3.53%3.31%4.78%0.84%2.53%2.97%0.21%-0.7%0.26%3.9%
FCF Growth %1888.89%5907.76%-97.3%25.25%7.46%-48.08%51.57%8.33%60.59%10.58%-16.82%5.41%-9.12%20.74%-29.56%512.56%-66.02%-25.02%1229.19%133.94%-637.65%-92.23%-
FCF per Share1.901.940.042.421.931.803.592.502.331.441.301.581.501.671.402.020.341.011.340.11-0.320.060.75
FCF Conversion (FCF/Net Income)2.69x4.13x4.82x2.09x1.48x1.66x2.81x2.74x-1.83x2.14x1.65x2.13x3.71x3.40x2.38x3.08x7.16x-3.29x-10.54x2.53x-1.51x-0.73x-135.78x
Interest Paid00000000000000000000000
Taxes Paid00000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowDeteriorating
Top Statement Risk

Merger integration execution risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Accruals

As reported in financial statements, Smurfit Westrock's operating cash flow to net income ratio reached 3.14 in 2026Q1, highlighting a significant divergence between accounting profits and cash generation that suggests heavy reliance on non-cash adjustments rather than core operational efficiency during the current integration phase.

The wide gap between net income and operating cash flow indicates that reported earnings are currently being heavily influenced by non-cash charges, likely related to the massive depreciation and amortization step-ups from the merger. Investors should monitor whether this conversion ratio stabilizes as the company moves past the initial purchase price allocation accounting impacts.

Free Cash Flow Volatility Persists

Based on the company's reported figures, free cash flow has swung from a positive $612 million in 2025Q4 to a negative $420 million in 2026Q1, reflecting a highly unstable cash trajectory that complicates the assessment of the entity's ability to self-fund its ongoing capital requirements.

The sharp reversal into negative free cash flow territory suggests that the combined entity is struggling to balance its high capital intensity with the cash-generative potential of its integrated assets. This volatility warrants further investigation into whether the current cash burn is a temporary byproduct of merger-related capital expenditures or a more permanent structural challenge.

Capital Intensity Remains Elevated Post-Merger

According to recent SEC filings, Smurfit Westrock's capital expenditure reached $624 million in 2026Q1, representing 8.1% of revenue, which underscores the heavy reinvestment requirements necessary to maintain the massive, capital-intensive mill infrastructure inherited from the Smurfit Kappa and WestRock merger integration process.

The sustained high level of capital intensity suggests that the company is currently in a heavy maintenance and integration cycle, which may limit the amount of free cash flow available for shareholder returns. Analysts should evaluate whether these expenditures are truly growth-oriented or merely necessary to prevent the degradation of the aging mill asset base.

Dividend Commitments Outpacing Cash Generation

As evidenced by the 2026Q1 data, the company paid out $237 million in dividends despite generating negative free cash flow, a trend that suggests a potentially aggressive capital allocation policy that may be straining the balance sheet during this period of significant operational transition.

Maintaining high dividend payouts while free cash flow is negative may indicate management's desire to signal confidence to the market, yet it appears to be consuming liquidity that could otherwise be used for debt reduction or integration costs. Investors should monitor the sustainability of this payout ratio if the current cash flow volatility continues into subsequent quarters.

SW — Frequently Asked Questions

Quick answers to the most common questions about buying SW stock.

How much cash does Smurfit Westrock Plc (SW) generate from operations?

Smurfit Westrock Plc (SW) generated $2.89B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Smurfit Westrock Plc's free cash flow?

Smurfit Westrock Plc (SW) generated $1.02B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Smurfit Westrock Plc's capital expenditure (CapEx)?

Smurfit Westrock Plc (SW) spent $1.87B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Smurfit Westrock Plc distribute cash to shareholders?

In 2025, Smurfit Westrock Plc (SW) returned $766.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.