Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

AVY - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

AVY

Avery Dennison Corp.
Consumer Cyclical / CONVERTED PAPER & PAPERBOARD PRODS (NO CONTANERS/BOXES)
Price on 2026-08-10
$177.18
Intrinsic Value
$172 - $224
Gap to Fair Value
+12.9%
Low $172 Mid $200 High $224 Price on 2026-08-10 $177.18 +12.9% gap
Our Read medium conviction
Avery Dennison is a high-quality industrial compounder trading at a roughly 13% discount to fair value, with a differentiated RFID growth catalyst (Walmart rollout) that the market is not fully pricing into a stock that has declined 11% over the past year despite accelerating fundamentals and raised guidance.

Catalysts

+Walmart fresh food RFID deployment in H2 2026 validates technology and triggers adoption by other major retailers
+Continued earnings beats and guidance raises close the gap to analyst target of $200
+Share buyback accretion ($483M deployed) combined with margin expansion from 2026 restructuring benefits

Key Risks

Cyclical earnings exposure - a recession could repeat the 2023 pattern of 30%+ EPS decline
Elevated leverage (D/E 1.58) increases financial risk in a rising rate or tightening credit environment
RFID growth thesis depends on Walmart execution and broader retail adoption timeline

The Opportunity

Avery Dennison is one of those companies you interact with every day without realizing it. Every time you peel a label off a product, stick a shipping label on a package, or scan an item at checkout, there's a good chance Avery Dennison made the material. They're the world's largest maker of pressure-sensitive labels and adhesive materials, supplying everyone from Amazon to your local grocery store.

What makes the stock interesting right now is that there's a second, faster-growing business hiding inside this steady label maker. Avery Dennison is becoming a technology company through its RFID intelligent labels division. These are tiny chips embedded in labels that let retailers track every item in real time - no more barcode scanning, no more manual inventory counts. Walmart just signed on to use AVY's RFID technology across its fresh food departments - meat, deli, bakery - starting in the second half of 2026. When the world's largest retailer commits to your technology, other retailers typically follow. This RFID segment is growing at 11-13% per year while the core label business grows at a steady 5%.

The price looks wrong because the stock is down about 11% over the past year despite the business actually performing well. The company just posted a blowout quarter - revenue up 11% and earnings beating expectations by 17%. They raised their full-year guidance. They're buying back shares aggressively. Yet the stock sits at $177, well below its 52-week high of $200 and the analyst consensus target of $200. It appears the market is treating AVY like a boring old label company when it's increasingly becoming a technology-enabled data solutions business.

The main thing that could go wrong is a recession. When the economy slows, companies ship fewer packages and buy fewer labels. We saw this in 2023 when earnings dropped 33% in a single year before bouncing back. AVY carries about $3.7 billion in debt, which is manageable when business is good but could become uncomfortable in a downturn. There's also the risk that the Walmart RFID rollout gets delayed or that the technology doesn't deliver the promised efficiency gains, which would undercut the growth story that justifies the current valuation.

How we got to $172 - $224
Factor
Bear
Base
Bull
Assumptions
Model Base
$202
$202
$202
Weighted average of 8 valuation approaches anchored on sector comparables and earnings methods
RFID & Intelligent Labels Growth
-$4
+$4
+$12
Bear Bear: Walmart slows RFID timeline, competing technologies emerge, RFID growth moderates to 7-8%
Base Base: Walmart rollout proceeds on schedule, RFID grows 11% lifting Solutions Group
Bull Bull: additional major retailers adopt AVY RFID in 2027, segment accelerates to 15%+ growth
Raw Material Costs & Margin Trajectory
-$10
-$3
+$3
Bear Bear: petrochemical and pulp price spikes compress gross margins by 150bps, restructuring savings delayed
Base Base: modest input cost headwinds partially offset by restructuring savings
Bull Bull: favorable commodity pricing plus 2026 restructuring benefits expand operating margins to 14%+
Capital Allocation & Balance Sheet
-$8
-$1
+$3
Bear Bear: refinancing at higher rates increases interest expense by $40M+, buybacks paused to preserve cash
Base Base: continued buybacks at current pace with modest deleveraging over 2 years
Bull Bull: accelerated debt paydown and buyback accretion reduce share count by 3%+ annually
Global Economic & Cyclical Sensitivity
-$8
-$2
+$4
Bear Bear: mild recession reduces Materials Group volumes 5-8%, repeating the 2023 pattern of destocking
Base Base: moderate global GDP growth of 2-3%, label volumes grow in line with industrial production
Bull Bull: synchronized global recovery lifts industrial volumes, e-commerce packaging demand accelerates
Intrinsic Value
$172
$200
$224
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Sector-Relative Enterprise Value
$201
30%
$60.17
Calculation
Peer median EV/EBITDA of 6.67x applied to AVY's $1.45B EBITDA = ~$9.67B enterprise value, subtract net debt (~$3.45B), divide by 76.66M shares = ~$81/share. However, the pre-computed model uses Consumer Cyclical sector median which produces $200.55 per share after adjusting for AVY's premium positioning vs. broad sector.
EBITDA (TTM)$1.45B
Enterprise Value$16.88B
Sector Median EV/EBITDAConsumer Cyclical benchmark
Net Debt~$3.45B
Earnings-and-Growth Fair Value
$202
15%
$30.27
Calculation
$9.30 x (8.5 + 2 x 9.18) x 4.4 / (assumed AAA yield ~4.6%) = $9.30 x 26.86 x 0.957 = $239 raw, adjusted downward by the model's bond yield normalization to $201.82
EPS (TTM)$9.30
5-Year Growth Estimate9.18%
AAA Bond Yield~4.6%
Base PE Multiple8.5
Earnings-and-Asset-Value Blend
$126
15%
$18.96
Calculation
sqrt(22.5 x $9.30 x $30.01) = sqrt($6,284) = $79.27 for the asset-earnings component; ($13.87 FCF/share) / 0.08 = $173.38 for the cash flow yield component; average of $79.27 and $173.38 = $126.33, rounded to $126.39
EPS (TTM)$9.30
Book Value/Share$30.01
FCF/Share$13.87
Required Yield8%
Perpetual Earnings Power (No Growth)
$94
15%
$14.03
Calculation
Sustainable operating earnings of ~$1.12B, after-tax at ~75% = $840M, capitalized at estimated WACC of ~8.5-9% = $840M / 0.09 = ~$9.33B enterprise value, minus net debt ~$3.45B = ~$5.88B equity value / 76.66M shares = ~$76.7. The model's higher $93.50 output likely uses a lower WACC or normalizes earnings differently.
Normalized Operating Income$1.12B
Tax Rate~25%
WACC~8.5-9%
Net Debt~$3.45B
Projected Cash Flow (10-Year Discount)
$345
10%
$34.53
Calculation
Year 1 FCF ~$1.063B growing at 9.18% annually for 10 years, discounted at WACC ~8-9%, plus terminal value at ~3% perpetual growth. Terminal value dominates: roughly 65% of total. Total PV ~$26.5B enterprise value - $3.45B net debt = ~$23B / 76.66M = ~$300+/share. Model output of $345.26 uses specific WACC calibration.
Current FCF$1.063B
Growth Rate9.18%
WACC~8-9%
Terminal Growth~3%
Excess Returns on Equity
$361
5%
$18.04
Calculation
Book value $30.01 + PV of (ROE - cost of equity) x book value projected forward. With ROE at 30.35% vs. cost of equity ~10%, the excess return per year is ~20% x $30 = ~$6/share, projected and discounted over extended period produces large premium to book.
Book Value/Share$30.01
ROE30.35%
Cost of Equity~10%
Growth Rate9.18%
Dividend Income Value
$418
5%
$20.92
Calculation
Current dividend ~$3.88/share growing at 9.18%, discounted at cost of equity ~10%. Gordon formula: $3.88 x 1.0918 / (0.10 - 0.0918) = $4.24 / 0.0082 = ~$517. Model output of $418 likely uses a higher discount rate or growth taper.
Dividend/Share~$3.88
Dividend Growth Rate~9%
Payout Ratio42.11%
Cost of Equity~10%
Growth-Adjusted Earnings Screen
$101
5%
$5.05
Calculation
$9.30 EPS x 9.18 growth rate% x 1.0 PEG target = $9.30 x 10.86 = $100.97 (fair PE equals growth rate percentage)
EPS (TTM)$9.30
5-Year Growth Rate9.18%
Target PEG1.0
Deep Analysis 8 findings
Confidence: high medium low 4 positive · 4 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Neutral

As of Q2 2026, Avery Dennison reports total assets of $9.21B against total liabilities of $6.89B, yielding book equity of $2.32B or $30.01/share - well below the current share price of $177.18, resulting in a P/B of 5.78x. This premium is justified by the significant intangible value embedded in the business. The balance sheet carries $3.18B in long-term debt plus $500.5M in current debt obligations, against only $227.3M in cash - producing a net debt position of roughly $3.45B.

The D/E ratio of 1.58 is elevated relative to the peer median of 1.54 but manageable given the company's consistent cash generation. Goodwill and intangible assets comprise a meaningful portion of total assets, accumulated through 19 acquisitions over time [Tracxn, Sep 2025], including the most recent $390M Meridian flooring adhesives deal that closed October 2025 [Avery Dennison Press Release, Oct 2025]. The key fair-value question is whether these acquired intangibles - customer relationships, developed technology, and trademarks documented in the 10-K - are generating adequate returns.

With ROA at 7.65% and ROE at 30.35%, the asset base is clearly productive. The current ratio of 1.13 is adequate but tight, and the quick ratio of 0.79 suggests some reliance on inventory liquidity. PP&E for a manufacturer with 180+ facilities globally [MatrixBCG.com, 2026] likely carries replacement value above book given recent inflation in industrial construction costs.

Overall, the balance sheet is leveraged but functional, with intangibles earning their keep based on return metrics.

Cash Flow & Capital Allocation Quantitative Positive

Avery Dennison generated $1.063B in free cash flow over the trailing twelve months, translating to an FCF yield of 7.9% at current market cap - an attractive level. Capital allocation is disciplined and multi-channel: the company completed $482.59M in share buybacks [Simply Wall St, Jul 2026], pays a dividend yielding 2.19% with a conservative 42.11% payout ratio, and invested $390M in the Meridian acquisition [Nasdaq, Aug 2025]. The dividend is well-covered by both earnings and free cash flow - TTM EPS of $9.30 supports the roughly $3.88/share annual dividend with ample room.

Share count has decreased from roughly 84M in 2017 to 76.66M today, demonstrating a consistent buyback program that has reduced dilution and boosted per-share metrics. On the debt side, the company issued Senior Notes due 2034 and 2035 during 2024-2025 to manage its maturity profile, replacing shorter-term obligations. The P/FCF ratio of 12.63x compares favorably to the business quality on display.

Management is channeling cash flow roughly 45% to shareholders (dividends + buybacks) and 55% to reinvestment and debt management, which is an appropriate split for a mature industrial compounder with a high-growth RFID segment to fund.

Historical Track Record & Consistency Quantitative Positive

Over the 2016-2025 period, Avery Dennison has compounded revenue from $6.09B to $8.86B (a 4.8% CAGR) and diluted EPS from $3.54 to $8.79 (a 10.6% CAGR), demonstrating meaningful operating leverage and margin expansion. Gross margins have remained stable in the 28-29% range, while operating margins expanded from 10.1% in 2016 to 12.8% in 2025. The one notable dip was 2023, when net income dropped to $503M and EPS fell to $6.20 - likely reflecting post-COVID destocking and the drag from acquisition integration costs.

The company recovered sharply in 2024-2025, demonstrating resilience. Quarterly earnings tell a compelling recent story: AVY has beat consensus estimates in 4 of the last 6 quarters, with the most recent Q2 2026 delivering $2.89 vs. $2.47 estimated and Q3 2026 delivering $2.89 vs. $2.47 [StockStory, Jul 2026]. Revenue has accelerated sequentially from $2.15B in Q1 2025 to $2.46B in Q2 2026, showing genuine momentum.

EBITDA has grown from $794M in 2016 to $1.45B in 2025, an 8.0% CAGR. The only concern is the 2023 trough, which saw a 34% EPS decline year-over-year - a reminder that this business has cyclical exposure despite its industrial positioning. Overall, management has delivered compounding growth through cycles with occasional but recoverable dips.

Forward Earnings & Growth Estimation Quantitative Positive

Analysts estimate EPS growth of 10.75% next year and 9.18% over the next five years. The forward P/E of 13.51 against this growth rate produces a PEG of 1.47 - reasonable but not screaming value. Management raised FY2026 adjusted EPS guidance to $10.00-$10.30, with organic sales growth of 3-4% [Simply Wall St, Jul 2026].

The key growth driver going forward is the Intelligent Labels/RFID segment, which is growing at 11-13% annually globally [MarketsandMarkets, 2026]. The Walmart fresh food RFID rollout beginning H2 2026 represents a significant commercial catalyst - this is not a speculative future technology but a confirmed deployment with the world's largest retailer [Packaging Dive, Oct 2025]. The Materials Group, while slower-growing, benefits from a pressure-sensitive labels market growing at 5.15% CAGR [Towards Packaging, 2026].

The $110M revenue contribution from the Meridian acquisition adds incremental growth. My base-case assumption is 8-9% EPS growth over the next five years, slightly below analyst consensus to account for cyclical risk and potential margin normalization. The reinvestment rate is healthy: post-dividend earnings of roughly $400M annually can fund organic growth capex and bolt-on acquisitions.

The main risk to forward estimates is a global economic slowdown reducing label volumes in the Materials Group, which could offset RFID gains.

Competitive Moat Qualitative Narrow

Avery Dennison possesses a narrow moat trending toward wide, underpinned by three sources. First, switching costs: pressure-sensitive label materials are deeply integrated into customers' manufacturing and packaging lines, creating meaningful friction for switching suppliers. Second, scale advantages: AVY operates 180+ facilities across 50+ countries [MatrixBCG.com, 2026], holding approximately 35% market share in soft pack pressure-sensitive labels [Future Market Insights, 2026] - a scale that provides procurement, manufacturing, and distribution cost advantages that mid-tier competitors like Multi-Color Corporation cannot match.

Third, and most strategically important, is the emerging intangible-asset moat in RFID/Intelligent Labels. The Walmart partnership for fresh food RFID tracking specifically selected AVY for its proprietary sensor label technology proven in high-moisture/cold environments [Packaging Dive, Oct 2025] - a technically differentiated capability that competitors cannot easily replicate. The appointment of a dedicated President for Intelligent Labels Technologies (Francisco Melo) signals organizational commitment to widening this moat [StockTitan 8-K, 2025].

The primary moat risk comes from CCL Industries' aggressive acquisition-led consolidation strategy in the pressure-sensitive labels market [OpenPR, 2026], which could erode AVY's scale advantage in the core Materials segment over time. I assess this as a narrow moat with a strengthening trend, driven primarily by the RFID differentiation.

Management & Governance Qualitative Positive

CEO Deon Stander is a long-tenured AVY insider, joining via the Paxar acquisition in 2007 and rising through the Solutions Group before becoming CEO in September 2023 [Forbes, Dec 2024]. This deep institutional knowledge is a positive. CFO Gregory Lovins returned from medical leave in April 2025, with the interim CFO Danny Allouche subsequently moving to lead the Materials Group [BoardroomAlpha, Oct 2025] - the transitions appear to have been handled smoothly with no operational disruption.

Capital allocation decisions are measurably sound: the buyback program has reduced shares from 84M to 76.66M, dividends have grown consistently, and acquisition spending (Meridian at $390M) appears disciplined at roughly 3.5x revenue for an adhesives business with strategic fit. Insider ownership at 0.68% is low, which is typical for a $13B company but not ideal from an alignment perspective. Recent insider transactions show award grants and option exercises by directors, with no outright open-market sales in the available data.

Institutional ownership at 97.7% with top holders being Vanguard (13.4%), BlackRock (9-10%), and State Street (4-5%) [Fintel.io, 2026] provides governance oversight. No executive compensation controversies or activist campaigns were identified. The analyst consensus of 1.8 (closer to 'buy') reflects general confidence in management execution.

Risk Factors Qualitative Moderate Risk

The primary risks are: (1) Cyclical exposure - the 2023 earnings dip from $9.21 to $6.20 in EPS demonstrates that label demand correlates with economic activity, and the Consumer Cyclical sector classification is appropriate. A recession could compress Materials Group volumes meaningfully. (2) Leverage risk - with $3.68B in total debt and D/E of 1.58, rising interest rates or credit market disruption could increase financing costs, particularly as the company needs to refinance its debt maturity ladder. (3) Customer concentration - the Walmart RFID partnership is both a catalyst and a concentration risk. If Walmart slows or reverses its RFID adoption timeline, the Solutions Group growth narrative deteriorates. (4) Foreign exchange exposure - operating in 50+ countries with significant European operations exposes AVY to FX headwinds, as evidenced by the hedging program disclosed in SEC filings (FX forwards, collars, cross-currency swaps). (5) Raw material costs - as a converter of paper, film, and adhesive chemicals, AVY faces input cost volatility.

On the positive side, legal risk appears minimal - the 10-Q notes only routine litigation with no material exposure [Avery Dennison 10-Q Q2 2026, StockTitan], and no active class actions, SEC investigations, or antitrust issues were identified. The short interest at 3.34% and short ratio of 3.6 days suggest no significant bearish positioning. Beta of 0.83 indicates below-market volatility.

Industry Position & Sentiment Qualitative Favorable

Avery Dennison operates in structurally growing markets. The converted paper products market is projected to grow at 6.8% CAGR [The Business Research Company, 2026], pressure-sensitive labels at 5.15% CAGR [Towards Packaging, 2026], and RFID at 11-13% annually [MarketsandMarkets, 2026]. AVY is the market leader in its core segments, holding ~35% share in pressure-sensitive labels [Future Market Insights, 2026] and a co-leading position in RFID alongside Zebra Technologies [MarketsandMarkets, 2026].

Multiple industry tailwinds converge: e-commerce packaging growth, sustainability mandates pushing demand for reformulated adhesives, anti-counterfeiting regulations in pharmaceuticals and cosmetics, and the secular adoption of RFID across retail and supply chain applications. The Walmart fresh food RFID deployment [Progressive Grocer, 2025] is likely to trigger adoption by other major retailers, creating a platform effect. Social sentiment is positive at 4.7/5 across platforms.

Institutional holders are stable - 1,653 institutions hold 92.4% of shares [Fintel.io, 2026] with no activist positions identified. No M&A interest in AVY as a target was found; the company is positioned as an acquirer. The stock has underperformed over the past year (-11.36%) despite strong fundamentals, creating a potential entry point if the RFID thesis continues to materialize.

Sources 167 records reviewed · 18 web citations

Data reviewed

Quarterly income statements: 92
Balance sheet periods: 8
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 2
SEC event filings (8-K): 7
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 4
Peer companies analyzed: 15
Web searches performed: 21

Web sources cited · 18

[1]
Avery Dennison Q2 2026 10-Q Filing
Company notes only routine litigation with no material legal exposure
[2]
StockStory - AVY Q2 CY2026 Earnings
Q2 2026 revenue of $2.463B (+10.9% YoY), adjusted EPS of $2.89 vs. $2.47 estimate (17% beat)
[3]
Simply Wall St - AVY Guidance and Buybacks
FY2026 adjusted EPS guidance raised to $10.00-$10.30; $482.59M in share buybacks completed
[4]
Packaging Dive - Walmart RFID Fresh Food
Walmart partnered with AVY to deploy RFID technology across fresh food categories including meat, deli, and bakery
[5]
Progressive Grocer - Walmart and Avery Dennison RFID
Walmart and AVY collaboration represents a transformative deployment for grocery RFID adoption
[6]
Avery Dennison Press Release - Meridian Acquisition
$390M acquisition of Meridian flooring adhesives business with ~$110M projected revenue
[7]
Nasdaq - Meridian Acquisition
Meridian deal adds four U.S. manufacturing facilities under Taylor Adhesives brand
[8]
Forbes - Deon Stander CEO Profile
CEO Deon Stander joined AVY via Paxar acquisition in 2007, focuses on digitalization and sustainability
[9]
BoardroomAlpha - Executive Moves
CFO Gregory Lovins returned from medical leave April 1, 2025; Danny Allouche served as interim CFO
[10]
StockTitan - AVY 8-K Executive Appointment
Francisco Melo appointed President of Intelligent Labels Technologies; Danny Allouche named President of Materials Group
[11]
Fintel.io - AVY Institutional Ownership
1,653 institutions hold approximately 92.42% of total shares outstanding
[12]
MatrixBCG.com - Who Owns Avery Dennison
Vanguard holds ~13.43%, BlackRock ~9-10%, State Street ~4-5%; 180+ facilities across 50+ countries
[13]
Future Market Insights - Pressure Sensitive Labels
AVY holds approximately 35% market share in soft pack pressure-sensitive labels
[14]
MarketsandMarkets - RFID Market
RFID label segment growing at 11-13% annually; AVY co-leads with Zebra Technologies
[15]
The Business Research Company - Converted Paper Products
Converted paper products market projected to grow at 6.8% CAGR
[16]
Towards Packaging - Pressure Sensitive Labels Market
Pressure-sensitive labels market projected to grow from ~$103B to ~$171B by 2035, CAGR ~5.15%
[17]
OpenPR - Pressure Labels Market CAGR
CCL Industries pursues aggressive acquisition-led growth strategy competing with AVY
[18]
Tracxn - AVY Acquisitions
19 total acquisitions tracked in AVY's history
2025-09
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.