Is GPK or SW more undervalued in 2026?

CirclFi compares Graphic Packaging Holding Compa (GPK) and Smurfit WestRock plc (SW) using 13 institutional-grade valuation models. GPK has a Quality of Company score of 9.3/10 while SW scores 7.7/10.

Which is a better buy — GPK or SW?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do GPK and SW valuations compare?

GPK at $11.26 and SW at $41.15 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

GPK vs SW Valuation Comparison 2026 — Intrinsic Value Analysis

GPK

Paperboard Containers & Boxes

Graphic Packaging Holding Compa

Quality

9.3

out of 10

Value Trap

SAFE

Price

$11.26

Last close

Models

11/13

Active

SW

Paperboard Containers & Boxes

Smurfit WestRock plc

Quality

7.7

out of 10

Value Trap

SAFE

Price

$41.15

Last close

Models

13/13

Active

Model-by-Model Comparison

Model	Type	GPK Fair Value	GPK Upside	SW Fair Value	SW Upside
Bayesian DCF	Intrinsic	$60.89	+440.8%	$39.54	-3.9%
Earnings Power Value	Intrinsic	$0.78	-92.4%	$2.16	-94.5%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for GPK vs SW — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

GPK vs SW — Which Stock Is More Undervalued?

GPK scores higher with a 9.3/10 quality rating vs SW's 7.7/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Graphic Packaging Holding Compa (GPK) and Smurfit WestRock plc (SW) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

GPK currently trades at $11.26 with a QOC of 9.3/10, while SW trades at $41.15 with a QOC of 7.7/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).