# Avery Dennison (AVY) Forecast Calculator

Interactive five-year financial forecast and DCF for Avery Dennison. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/avery-dennison/forecast
- Industry: Materials
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 7070100000 | 527100000 | 910100000 | 303600000 |
| 2022 | 6971500000 | 549900000 | 955300000 | 555900000 |
| 2023 | 8408300000 | 791800000 | 1171800000 | 740100000 |
| 2024 | 9039300000 | 682900000 | 1290000000 | 757100000 |
| 2025 | 8364300000 | 560700000 | 993100000 | 503000000 |

## Frequently asked questions

### What does Avery Dennison do as a company?

Avery Dennison is a global materials science and digital identification solutions company. It specializes in designing and manufacturing pressure-sensitive materials, as well as radio-frequency identification (RFID) inlays and tags, serving a wide range of industries.

### What are the main revenue drivers for Avery Dennison?

Avery Dennison's revenue is primarily driven by its Materials Group, which constitutes approximately 69% of net sales, and its Solutions Group, contributing about 31%. Significant growth is also propelled by its high-growth Intelligent Labels (RFID) business, complementing its core materials segment.

### What are the key capital expenditure assumptions in Avery Dennison's financial model?

The financial model assumes Avery Dennison's capital expenditure to be approximately 3.05% of revenue. This capex is roughly 60% growth-oriented, focusing on expanding Intelligent Labels manufacturing capacity and automating Materials Group facilities.

### What are the primary margin assumptions used in the Avery Dennison financial model?

Key margin assumptions in the financial model include COGS at approximately 72.83% of revenue, SGA at about 15.15% of revenue, and R&D expenses at around 1.54% of revenue. These figures reflect the company's operational cost structure and efficiency.

### What is the main purpose of the Avery Dennison financial model?

The Avery Dennison financial model is designed to evaluate the company's equity valuation and its capacity for generating cash flow. It specifically highlights the potential for margin expansion driven by the Intelligent Labels business and the resilient cash generation from its core Materials Group.

### Is an Excel financial model for Avery Dennison available for download?

Yes, an Excel financial model for Avery Dennison is available for download. This model provides a comprehensive forecast horizon spanning from FY2026 to FY2030, enabling detailed analysis of the company's future financial performance.