FMP

FMP

Enter

REYN - Reynolds Consumer Pr...

photo-url-https://images.financialmodelingprep.com/symbol/REYN.png

Reynolds Consumer Products Inc.

REYN

NASDAQ

Reynolds Consumer Products Inc. produces and sells products in cooking, waste and storage, and tableware product categories in the United States and internationally. It operates through four segments: Reynolds Cooking & Baking, Hefty Waste & Storage, Hefty Tableware, and Presto Products. The Reynolds Cooking & Baking segment produces foil, disposable aluminum pans, parchment paper, freezer paper, wax paper, butcher paper, plastic wrap, baking cups, oven bags, and slow cooker liners under the Reynolds Wrap, Reynolds KITCHENS, and E-Z Foil brands in the United States, as well as under the ALCAN brand in Canada and under the Diamond brand internationally. The Hefty Waste & Storage segment offers trash bags under the Hefty Ultra Strong and Hefty Strong brands; and food storage bags under the Hefty and Baggies brands. This segment also provides a suite of products, including blue and clear recycling bags, compostable bags, bags made from recycled materials, and the Hefty EnergyBag Program. The Hefty Tableware segment offers disposable and compostable plates, bowls, platters, cups, and cutlery under the Hefty brand. The Presto Products segment primarily sells store brand products in food storage bags, trash bags, reusable storage containers, and plastic wrap categories. Reynolds Consumer Products Inc. offers both branded and store brand products to grocery stores, mass merchants, warehouse clubs, discount chains, dollar stores, drug stores, home improvement stores, military outlets, and eCommerce retailers. The company was founded in 1947 and is headquartered in Lake Forest, Illinois. Reynolds Consumer Products Inc. operates as a subsidiary of Packaging Finance Limited.

27.09 USD

0.25 (0.923%)

Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

108.94B

103.56B

116.39B

121.43B

121.57B

125.19B

128.91B

132.74B

136.69B

140.76B

Revenue %

-

-4.94

12.38

4.33

0.12

2.97

2.97

2.97

2.97

Operating Cash Flow

25.7B

24.74B

29.15B

26.41B

28.5B

29.47B

30.35B

31.25B

32.18B

33.14B

Operating Cash Flow %

23.59

23.89

25.04

21.75

23.44

23.54

23.54

23.54

23.54

Cap Ex

-12.43B

-11.63B

-12.06B

-13.77B

-15.54B

-14.3B

-14.73B

-15.16B

-15.62B

-16.08B

Cap Ex %

-11.41

-11.23

-10.36

-11.34

-12.78

-11.42

-11.42

-11.42

-11.42

Free Cash Flow

13.27B

13.1B

17.09B

12.65B

12.96B

15.17B

15.62B

16.09B

16.56B

17.06B

Weighted Average Cost Of Capital

Price

36.58

Beta

Diluted Shares Outstanding

4.15B

Costof Debt

4.42

Tax Rate

After Tax Cost Of Debt

3.32

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

97.09B

Total Equity

151.73B

Total Capital

248.82B

Debt Weighting

39.02

Equity Weighting

60.98

Wacc

6.82

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

108.94B

103.56B

116.39B

121.43B

121.57B

125.19B

128.91B

132.74B

136.69B

140.76B

Operating Cash Flow

25.7B

24.74B

29.15B

26.41B

28.5B

29.47B

30.35B

31.25B

32.18B

33.14B

Cap Ex

-12.43B

-11.63B

-12.06B

-13.77B

-15.54B

-14.3B

-14.73B

-15.16B

-15.62B

-16.08B

Free Cash Flow

13.27B

13.1B

17.09B

12.65B

12.96B

15.17B

15.62B

16.09B

16.56B

17.06B

Wacc

6.82

6.82

6.82

6.82

6.82

Pv Lfcf

14.2B

13.69B

13.2B

12.72B

12.26B

Sum Pv Lfcf

66.07B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

6.82

Free Cash Flow T1

17.57B

Terminal Value

459.56B

Present Terminal Value

330.38B

Intrinsic Value

Enterprise Value

396.45B

Net Debt

90.88B

Equity Value

305.58B

Diluted Shares Outstanding

4.15B

Equity Value Per Share

73.67

Projected DCF

73.67 0.503%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep