{
 "ticker": "SW",
 "name": "Smurfit Westrock Plc",
 "legal_name": "Smurfit Westrock plc",
 "cik": "0002005951",
 "exchange": "NYSE",
 "sic": "2650",
 "industry": "Paperboard Containers & Boxes",
 "state": null,
 "fiscal_year_end": "1231",
 "is_financial": false,
 "is_utility": false,
 "snapshot_date": "2026-10-26",
 "price": {
  "value": 41.85,
  "as_of": "2026-10-23",
  "source": "Alpaca Market Data (consolidated SIP daily bar)",
  "url": "https://docs.alpaca.markets/docs/historical-stock-data-1"
 },
 "market_cap": {
  "value": 21951283699.8,
  "as_of": "2026-10-23",
  "unit": "USD",
  "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)",
  "warning": null,
  "unavailable_reason": null,
  "inputs": {
   "traded_price": {
    "value": 41.85,
    "as_of": "2026-10-23",
    "unit": "USD per traded unit (share or ADS)",
    "source": "Alpaca Market Data (consolidated SIP daily bar)",
    "url": "https://docs.alpaca.markets/docs/historical-stock-data-1"
   },
   "sec_shares_outstanding": {
    "value": 524522908.0,
    "unit": "underlying shares",
    "concept": "SEC cover page 10-Q 0001628280-26-051195 (524,522,908 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/smur-20260630.htm",
    "period_end": "2026-07-24",
    "accession": "0001628280-26-051195",
    "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/R1.htm"
   },
   "depositary_ratio": {
    "value": 1.0,
    "unit": "underlying shares per traded unit",
    "status": "domestic",
    "source": "10-K filer; SEC shares are the traded units",
    "evidence_url": null,
    "evidence_form": null,
    "evidence_filed": null,
    "body_snippet": null
   },
   "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used",
   "split_adjustment": null,
   "share_count_as_of": "2026-07-24",
   "share_count_age_days_at_price_date": 91,
   "warning": null,
   "computed": "41.85 (price 2026-10-23) / 1 x 524,522,908 (shares at 2026-07-24) = 21,951,283,700"
  }
 },
 "share_basis": {
  "ratio": 1.0,
  "status": "domestic",
  "source": "10-K filer; SEC shares are the traded units",
  "evidence": null,
  "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)."
 },
 "scores": {
  "graham": {
   "score": 32.0,
   "status": "partial: 3, 5",
   "complete": false,
   "missing_tests": [
    "3",
    "5"
   ],
   "passes_all": false,
   "data_as_of": "2025-12-31",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [
    "Revenue"
   ],
   "history_from": "2022",
   "history_through": "2025",
   "price_as_of": "2026-10-23",
   "price_stale": false,
   "verification": {
    "verified": 5,
    "mismatch": 0,
    "unverified": 12,
    "not_cross_checked": 2
   },
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/graham",
   "components": [
    {
     "test": "1",
     "name": "Adequate size",
     "value": 31.18,
     "unit": "revenue $B",
     "threshold": ">= 1",
     "points": 5.0,
     "max": 5
    },
    {
     "test": "2a",
     "name": "Current ratio",
     "value": 1.45,
     "threshold": ">= 2.0",
     "points": 6.7,
     "max": 15
    },
    {
     "test": "2b",
     "name": "Long-term debt vs working capital",
     "value": 3.96,
     "unit": "LTD / WC",
     "threshold": "<= 1.0",
     "points": 0.0,
     "max": 15,
     "note": null
    },
    {
     "test": "3",
     "name": "Positive earnings each of 10 years",
     "value": "4 years reported",
     "threshold": "10 of 10",
     "points": null,
     "max": 15,
     "missing_years": [
      2016,
      2017,
      2018,
      2019,
      2020,
      2021
     ]
    },
    {
     "test": "4",
     "name": "Dividends every year for 20 years",
     "value": "11 of 20",
     "threshold": "20 of 20",
     "points": 8.25,
     "max": 15,
     "missing_years": [
      2006,
      2007,
      2008,
      2009,
      2010,
      2011,
      2012,
      2013,
      2018
     ],
     "cross_check": {
      "verified_years": [
       2022,
       2023,
       2024,
       2025
      ],
      "mismatch_years": [],
      "unverified_years": [
       2006,
       2007,
       2008,
       2009,
       2010,
       2011,
       2012,
       2013,
       2014,
       2015,
       2016,
       2017,
       2018,
       2019,
       2020,
       2021
      ]
     },
     "note": null
    },
    {
     "test": "5",
     "name": "EPS growth, 3-yr avg now vs 10 yrs ago",
     "value": null,
     "threshold": ">= +33%",
     "points": null,
     "max": 10,
     "missing_years": [
      2014,
      2015,
      2016
     ]
    },
    {
     "test": "6",
     "name": "P/E on 3-year average EPS",
     "value": 23.6,
     "threshold": "<= 15",
     "points": 2.1,
     "max": 15,
     "note": null
    },
    {
     "test": "7",
     "name": "P/B <= 1.5, or P/E x P/B <= 22.5",
     "value": "P/B 1.22, product 28.7",
     "threshold": "<= 1.5 or <= 22.5",
     "points": 10.0,
     "max": 10
    }
   ],
   "inputs": [
    {
     "name": "Price (close, per traded unit)",
     "value": 41.85,
     "kind": "price",
     "source": "Alpaca Market Data (consolidated SIP daily bar)",
     "url": "https://docs.alpaca.markets/docs/historical-stock-data-1",
     "period": "2026-10-23",
     "age_days": 3,
     "stale": false
    },
    {
     "name": "Revenue",
     "value": 31179000000.0,
     "kind": "current",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24292189,
     "verified": "unverified",
     "age_days": 299,
     "stale": true
    },
    {
     "name": "current_assets",
     "value": 10818000000.0,
     "kind": "current",
     "source": "SEC XBRL AssetsCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24343482,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "current_liabilities",
     "value": 7476000000.0,
     "kind": "current",
     "source": "SEC XBRL LiabilitiesCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24370383,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "lt_debt",
     "value": 13233000000.0,
     "kind": "current",
     "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24419240,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "equity",
     "value": 18036000000.0,
     "kind": "current",
     "source": "SEC XBRL StockholdersEquity",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24503767,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "Net income FY2022",
     "value": 1034000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
     "period": "2022-12-31",
     "accession": "0002005951-25-000005",
     "fact_id": 20732844,
     "verified": "unverified",
     "age_days": 1395
    },
    {
     "name": "Net income FY2023",
     "value": 825000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20739381,
     "verified": "unverified",
     "age_days": 1030
    },
    {
     "name": "Net income FY2024",
     "value": 319000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20745582,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "Net income FY2025",
     "value": 699000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24297743,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "Dividend years (Yahoo)",
     "value": [
      2014,
      2015,
      2016,
      2017,
      2019,
      2020,
      2021,
      2022,
      2023,
      2024,
      2025,
      2026
     ],
     "kind": "history",
     "source": "Yahoo Finance dividend history",
     "url": "https://finance.yahoo.com/quote/SW/history?filter=div",
     "period": null,
     "verified": "verified (partly: XBRL covers 4 of 20 years)",
     "note": "XBRL dividends-per-share facts cover 4 of the 20 years"
    },
    {
     "name": "Dividends per share FY2022 (XBRL)",
     "value": 1.35,
     "kind": "history",
     "source": "SEC XBRL CommonStockDividendsPerShareDeclared",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
     "period": "2022-12-31",
     "accession": "0002005951-25-000005",
     "fact_id": 20902700,
     "verified": "verified",
     "age_days": 1395
    },
    {
     "name": "Dividends per share FY2023 (XBRL)",
     "value": 1.5,
     "kind": "history",
     "source": "SEC XBRL CommonStockDividendsPerShareDeclared",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20904360,
     "verified": "verified",
     "age_days": 1030
    },
    {
     "name": "Dividends per share FY2024 (XBRL)",
     "value": 1.89,
     "kind": "history",
     "source": "SEC XBRL CommonStockDividendsPerShareDeclared",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20905988,
     "verified": "verified",
     "age_days": 664
    },
    {
     "name": "Dividends per share FY2025 (XBRL)",
     "value": 1.72,
     "kind": "history",
     "source": "SEC XBRL CommonStockDividendsPerShareDeclared",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24310098,
     "verified": "verified",
     "age_days": 299
    },
    {
     "name": "EPS diluted FY2023",
     "value": 3.17,
     "kind": "history",
     "source": "SEC XBRL EarningsPerShareDiluted",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20803657,
     "verified": "unverified",
     "age_days": 1030
    },
    {
     "name": "EPS diluted FY2024",
     "value": 0.82,
     "kind": "history",
     "source": "SEC XBRL EarningsPerShareDiluted",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20809328,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "EPS diluted FY2025",
     "value": 1.33,
     "kind": "history",
     "source": "SEC XBRL EarningsPerShareDiluted",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24303444,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "Shares outstanding",
     "value": 524522908.0,
     "kind": "current",
     "source": "SEC cover page 10-Q 0001628280-26-051195 (524,522,908 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/smur-20260630.htm",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/R1.htm",
     "period": "2026-07-24",
     "accession": "0001628280-26-051195",
     "fact_id": 24599859,
     "age_days": 94,
     "stale": false
    }
   ]
  },
  "magic_formula": {
   "score": null,
   "status": "insufficient data (no fresh property, plant and equipment (PropertyPlantAndEquipmentNet) reported)",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/magic_formula",
   "components": [],
   "inputs": []
  },
  "momentum": {
   "score": 57.3,
   "status": "ok",
   "complete": true,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": "2026-10-23",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": "2026-10-23",
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/momentum",
   "components": [
    {
     "name": "12-1 month return",
     "value": 11.3,
     "unit": "%",
     "percentile": 56.9,
     "points": 28.4,
     "max": 50
    },
    {
     "name": "6 month return",
     "value": 5.4,
     "unit": "%",
     "percentile": 53.2,
     "points": 10.6,
     "max": 20
    },
    {
     "name": "Price / 52-week high",
     "value": 0.824,
     "points": 12.4,
     "max": 15
    },
    {
     "name": "Volatility penalty (60d annualised)",
     "value": 31.3,
     "unit": "%",
     "points": 5.8,
     "max": 15
    }
   ],
   "inputs": [
    {
     "name": "Adjusted close series (14 months)",
     "value": 41.85,
     "kind": "price",
     "source": "Yahoo Finance / Alpaca Market Data daily history",
     "url": null,
     "period": "2026-10-23",
     "age_days": 3,
     "stale": false
    }
   ]
  },
  "insider": {
   "score": 0.0,
   "status": "no open-market transactions in window",
   "complete": true,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": "2026-10-23",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": {
    "window_start": "2026-07-28",
    "through": "2026-10-23",
    "missing_days": 3,
    "note": "Form 4 data loaded through 2026-10-23"
   },
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/insider",
   "components": [
    {
     "name": "Open-market buy value / market cap (percentile among buyers)",
     "value": 0.0,
     "unit": "bp",
     "points": 0.0,
     "max": 35
    },
    {
     "name": "Distinct buyers",
     "value": 0,
     "points": 0.0,
     "max": 25
    },
    {
     "name": "Buyer seniority",
     "value": 0.0,
     "points": 0.0,
     "max": 20
    },
    {
     "name": "Recency (half-life 30d)",
     "value": 0.0,
     "points": 0.0,
     "max": 10
    },
    {
     "name": "Sales penalty (excludes 10b5-1 plan sales)",
     "value": 0.0,
     "unit": "bp",
     "points": -0.0,
     "max": 0
    }
   ],
   "inputs": []
  },
  "buffett": {
   "score": 6.5,
   "status": "partial: 1, 2, 3",
   "complete": false,
   "missing_tests": [
    "1",
    "2",
    "3"
   ],
   "passes_all": false,
   "data_as_of": "2026-06-30",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": "2022",
   "history_through": "2025",
   "price_as_of": "2026-10-23",
   "price_stale": false,
   "verification": {
    "verified": 0,
    "mismatch": 0,
    "unverified": 17,
    "not_cross_checked": 2
   },
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/buffett",
   "components": [
    {
     "test": "1",
     "name": "Average return on equity (net income / year-end equity)",
     "value": "4 years with positive equity",
     "threshold": ">= 15%",
     "points": null,
     "max": 25,
     "note": "needs at least 5 years of net income and positive equity"
    },
    {
     "test": "2",
     "name": "Profitable every year",
     "value": "4 years reported",
     "threshold": "all years",
     "points": null,
     "max": 15,
     "note": "needs at least 7 years of net income"
    },
    {
     "test": "3",
     "name": "Net income growth, 3-yr average now vs start of window",
     "value": "4 years reported",
     "threshold": ">= +10%",
     "points": null,
     "max": 10,
     "note": "needs at least 6 years"
    },
    {
     "test": "4",
     "name": "Borrowings / 3-yr average earnings (years to repay)",
     "value": 21.5,
     "threshold": "<= 4",
     "points": 0.0,
     "max": 15,
     "unit": "years",
     "note": "LongTermDebt (incl. current maturities)"
    },
    {
     "test": "5",
     "name": "Operating margin, 5-yr average",
     "value": "8.3%",
     "threshold": ">= 20%",
     "points": 0.2,
     "max": 10
    },
    {
     "test": "6",
     "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)",
     "value": "0.82",
     "threshold": ">= 1.0",
     "points": 6.3,
     "max": 10
    },
    {
     "test": "7",
     "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)",
     "value": "2.8%",
     "threshold": ">= 7%",
     "points": 0.0,
     "max": 15
    }
   ],
   "inputs": [
    {
     "name": "Price (close, per traded unit)",
     "value": 41.85,
     "kind": "price",
     "source": "Alpaca Market Data (consolidated SIP daily bar)",
     "url": "https://docs.alpaca.markets/docs/historical-stock-data-1",
     "period": "2026-10-23",
     "age_days": 3,
     "stale": false
    },
    {
     "name": "debt_incl_current",
     "value": 13233000000.0,
     "kind": "current",
     "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 3840374,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "Operating income FY2022",
     "value": 1558000000.0,
     "kind": "history",
     "source": "SEC XBRL OperatingIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
     "period": "2022-12-31",
     "accession": "0002005951-25-000005",
     "fact_id": 20870544,
     "verified": "unverified",
     "age_days": 1395
    },
    {
     "name": "Revenue FY2022",
     "value": 13509000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
     "period": "2022-12-31",
     "accession": "0002005951-25-000005",
     "fact_id": 20649185,
     "verified": "unverified",
     "age_days": 1395
    },
    {
     "name": "Operating income FY2023",
     "value": 1372000000.0,
     "kind": "history",
     "source": "SEC XBRL OperatingIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20875802,
     "verified": "unverified",
     "age_days": 1030
    },
    {
     "name": "Revenue FY2023",
     "value": 12093000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20654171,
     "verified": "unverified",
     "age_days": 1030
    },
    {
     "name": "Operating income FY2024",
     "value": 1007000000.0,
     "kind": "history",
     "source": "SEC XBRL OperatingIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20880753,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "Revenue FY2024",
     "value": 21109000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20658924,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "Operating income FY2025",
     "value": 1719000000.0,
     "kind": "history",
     "source": "SEC XBRL OperatingIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24308434,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "Revenue FY2025",
     "value": 31179000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24292189,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "Operating cash flow FY2022",
     "value": 1433000000.0,
     "kind": "history",
     "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
     "period": "2022-12-31",
     "accession": "0002005951-25-000005",
     "fact_id": 20969643,
     "verified": "unverified",
     "age_days": 1395
    },
    {
     "name": "Capital expenditure FY2022",
     "value": 930000000.0,
     "kind": "history",
     "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
     "period": "2022-12-31",
     "accession": "0002005951-25-000005",
     "fact_id": 20276784,
     "verified": "unverified",
     "age_days": 1395
    },
    {
     "name": "Operating cash flow FY2023",
     "value": 1559000000.0,
     "kind": "history",
     "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20976057,
     "verified": "unverified",
     "age_days": 1030
    },
    {
     "name": "Capital expenditure FY2023",
     "value": 929000000.0,
     "kind": "history",
     "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2023-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20276785,
     "verified": "unverified",
     "age_days": 1030
    },
    {
     "name": "Operating cash flow FY2024",
     "value": 1483000000.0,
     "kind": "history",
     "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20982155,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "Capital expenditure FY2024",
     "value": 1466000000.0,
     "kind": "history",
     "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20276786,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "Operating cash flow FY2025",
     "value": 3392000000.0,
     "kind": "history",
     "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24315896,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "Capital expenditure FY2025",
     "value": 2192000000.0,
     "kind": "history",
     "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20276787,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "Shares outstanding",
     "value": 524522908.0,
     "kind": "current",
     "source": "SEC cover page 10-Q 0001628280-26-051195 (524,522,908 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/smur-20260630.htm",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/R1.htm",
     "period": "2026-07-24",
     "accession": "0001628280-26-051195",
     "fact_id": 24599859,
     "age_days": 94,
     "stale": false
    }
   ]
  },
  "lynch": {
   "score": 17.2,
   "status": "partial: 1, 2, 5",
   "complete": false,
   "missing_tests": [
    "1",
    "2",
    "5"
   ],
   "passes_all": false,
   "data_as_of": "2026-06-30",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": "2025",
   "history_through": "2025",
   "price_as_of": "2026-10-23",
   "price_stale": false,
   "verification": {
    "verified": 0,
    "mismatch": 0,
    "unverified": 4,
    "not_cross_checked": 1
   },
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/lynch",
   "components": [
    {
     "test": "1",
     "name": "PEG: P/E divided by 5-yr EPS growth (in % points)",
     "value": null,
     "threshold": "<= 1.0",
     "points": null,
     "max": 30,
     "note": "needs diluted EPS for the last fiscal year and five years earlier"
    },
    {
     "test": "2",
     "name": "EPS growth, 5-yr compound rate",
     "value": null,
     "threshold": "12% to 35% a year",
     "points": null,
     "max": 20,
     "note": "needs diluted EPS for the last fiscal year and five years earlier"
    },
    {
     "test": "3",
     "name": "P/E on latest annual EPS",
     "value": 31.5,
     "threshold": "<= 25",
     "points": 5.7,
     "max": 10
    },
    {
     "test": "4",
     "name": "Borrowings / equity",
     "value": 0.73,
     "threshold": "<= 0.5",
     "points": 11.5,
     "max": 15,
     "note": "LongTermDebt (incl. current maturities)"
    },
    {
     "test": "5",
     "name": "Years of the last 5 in which EPS rose",
     "value": null,
     "threshold": "5 of 5",
     "points": null,
     "max": 15,
     "note": "needs six consecutive fiscal years of diluted EPS"
    },
    {
     "test": "6",
     "name": "Net cash (cash minus borrowings) / market cap",
     "value": "-57.2%",
     "threshold": ">= +10%",
     "points": 0.0,
     "max": 10
    }
   ],
   "inputs": [
    {
     "name": "Price (close, per traded unit)",
     "value": 41.85,
     "kind": "price",
     "source": "Alpaca Market Data (consolidated SIP daily bar)",
     "url": "https://docs.alpaca.markets/docs/historical-stock-data-1",
     "period": "2026-10-23",
     "age_days": 3,
     "stale": false
    },
    {
     "name": "EPS diluted FY2025",
     "value": 1.33,
     "kind": "history",
     "source": "SEC XBRL EarningsPerShareDiluted",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24303444,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "debt_incl_current",
     "value": 13233000000.0,
     "kind": "current",
     "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 3840374,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "equity",
     "value": 18036000000.0,
     "kind": "current",
     "source": "SEC XBRL StockholdersEquity",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24503767,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "cash",
     "value": 677000000.0,
     "kind": "current",
     "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24537012,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    }
   ]
  },
  "graham_enterprising": {
   "score": 43.1,
   "status": "partial: 3, 5",
   "complete": false,
   "missing_tests": [
    "3",
    "5"
   ],
   "passes_all": false,
   "data_as_of": "2026-06-30",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": "2026-10-23",
   "price_stale": false,
   "verification": {
    "verified": 0,
    "mismatch": 0,
    "unverified": 4,
    "not_cross_checked": 3
   },
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/graham_enterprising",
   "components": [
    {
     "test": "1",
     "name": "Current ratio",
     "value": 1.45,
     "threshold": ">= 1.5",
     "points": 13.4,
     "max": 15
    },
    {
     "test": "2",
     "name": "Borrowings vs working capital",
     "value": 3.96,
     "threshold": "<= 1.1x",
     "points": 0.0,
     "max": 15,
     "unit": "x",
     "note": "LongTermDebt (incl. current maturities)"
    },
    {
     "test": "3",
     "name": "No earnings deficit in the last 5 years",
     "value": "4 years reported",
     "threshold": "5 of 5",
     "points": null,
     "max": 15,
     "note": "needs five consecutive fiscal years of net income"
    },
    {
     "test": "4",
     "name": "Pays a current dividend",
     "value": "yes",
     "threshold": "yes",
     "points": 10.0,
     "max": 10
    },
    {
     "test": "5",
     "name": "EPS higher than five years earlier",
     "value": null,
     "threshold": "higher",
     "points": null,
     "max": 10,
     "note": "needs diluted EPS for the last fiscal year and five years earlier"
    },
    {
     "test": "6",
     "name": "Price / book value per share",
     "value": 1.22,
     "threshold": "<= 1.2",
     "points": 19.7,
     "max": 20,
     "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)"
    },
    {
     "test": "7",
     "name": "Price / net current asset value per share (current assets minus all liabilities)",
     "value": null,
     "threshold": "<= 0.67",
     "points": 0.0,
     "max": 15,
     "note": "net current asset value not positive"
    }
   ],
   "inputs": [
    {
     "name": "Price (close, per traded unit)",
     "value": 41.85,
     "kind": "price",
     "source": "Alpaca Market Data (consolidated SIP daily bar)",
     "url": "https://docs.alpaca.markets/docs/historical-stock-data-1",
     "period": "2026-10-23",
     "age_days": 3,
     "stale": false
    },
    {
     "name": "current_assets",
     "value": 10818000000.0,
     "kind": "current",
     "source": "SEC XBRL AssetsCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24343482,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "current_liabilities",
     "value": 7476000000.0,
     "kind": "current",
     "source": "SEC XBRL LiabilitiesCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24370383,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "debt_incl_current",
     "value": 13233000000.0,
     "kind": "current",
     "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 3840374,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "Dividend years (Yahoo)",
     "value": [
      2019,
      2020,
      2021,
      2022,
      2023,
      2024,
      2025,
      2026
     ],
     "kind": "history",
     "source": "Yahoo Finance dividend history",
     "url": "https://finance.yahoo.com/quote/SW/history?filter=div",
     "period": null
    },
    {
     "name": "equity",
     "value": 18036000000.0,
     "kind": "current",
     "source": "SEC XBRL StockholdersEquity",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-06-30",
     "accession": "0001628280-26-051195",
     "fact_id": 24503767,
     "verified": "unverified",
     "age_days": 118,
     "stale": false
    },
    {
     "name": "Shares outstanding",
     "value": 524522908.0,
     "kind": "current",
     "source": "SEC cover page 10-Q 0001628280-26-051195 (524,522,908 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/smur-20260630.htm",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/R1.htm",
     "period": "2026-07-24",
     "accession": "0001628280-26-051195",
     "fact_id": 24599859,
     "age_days": 94,
     "stale": false
    }
   ]
  },
  "piotroski": {
   "score": 88.9,
   "status": "ok",
   "complete": true,
   "missing_tests": [],
   "passes_all": false,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": "2024",
   "history_through": "2026",
   "price_as_of": null,
   "price_stale": false,
   "verification": {
    "verified": 0,
    "mismatch": 0,
    "unverified": 27,
    "not_cross_checked": 0
   },
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/piotroski",
   "components": [
    {
     "test": "1",
     "name": "Return on assets is positive",
     "value": "1.5%",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "2",
     "name": "Operating cash flow is positive",
     "value": "3,392M",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "3",
     "name": "Return on assets improved on the prior year",
     "value": "0.7% -> 1.5%",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "4",
     "name": "Operating cash flow exceeds net income (accruals)",
     "value": "3,392M vs 699M",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "5",
     "name": "Long-term debt / assets fell",
     "value": "28.7% -> 29.7%",
     "threshold": "pass = 1",
     "points": 0.0,
     "max": 11.11111111111111
    },
    {
     "test": "6",
     "name": "Current ratio improved",
     "value": "1.37 -> 1.48",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "7",
     "name": "No new shares issued (share count did not rise)",
     "value": "522M -> 525M",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "8",
     "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)",
     "value": "4.8% -> 5.5%",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    },
    {
     "test": "9",
     "name": "Asset turnover (revenue / assets) improved",
     "value": "0.48 -> 0.69",
     "threshold": "pass = 1",
     "points": 11.11111111111111,
     "max": 11.11111111111111
    }
   ],
   "inputs": [
    {
     "name": "net_income 2025-12-31",
     "value": 699000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24297743,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "total_assets 2025-12-31",
     "value": 45157000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24380727,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "cfo 2025-12-31",
     "value": 3392000000.0,
     "kind": "history",
     "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24315896,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "net_income 2025-12-31",
     "value": 699000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24297743,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "net_income 2024-12-31",
     "value": 319000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20745582,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "total_assets 2025-12-31",
     "value": 45157000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24380727,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "total_assets 2024-12-31",
     "value": 43759000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 21933771,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "cfo 2025-12-31",
     "value": 3392000000.0,
     "kind": "history",
     "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24315896,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "net_income 2025-12-31",
     "value": 699000000.0,
     "kind": "history",
     "source": "SEC XBRL NetIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24297743,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "lt_debt 2025-12-31",
     "value": 13427000000.0,
     "kind": "history",
     "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24411761,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "lt_debt 2024-12-31",
     "value": 12542000000.0,
     "kind": "history",
     "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 22087086,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "total_assets 2025-12-31",
     "value": 45157000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24380727,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "total_assets 2024-12-31",
     "value": 43759000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 21933771,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "current_assets 2025-12-31",
     "value": 10439000000.0,
     "kind": "history",
     "source": "SEC XBRL AssetsCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24325743,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "current_assets 2024-12-31",
     "value": 10055000000.0,
     "kind": "history",
     "source": "SEC XBRL AssetsCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 21327039,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "current_liabilities 2025-12-31",
     "value": 7064000000.0,
     "kind": "history",
     "source": "SEC XBRL LiabilitiesCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24352695,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "current_liabilities 2024-12-31",
     "value": 7333000000.0,
     "kind": "history",
     "source": "SEC XBRL LiabilitiesCurrent",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 21599918,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "shares_out 2026-07-24",
     "value": 524522908.0,
     "kind": "history",
     "source": "SEC XBRL EntityCommonStockSharesOutstanding",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2026-07-24",
     "accession": "0001628280-26-051195",
     "fact_id": 24592003,
     "verified": "unverified",
     "age_days": 94
    },
    {
     "name": "shares_out 2025-07-31",
     "value": 522125044.0,
     "kind": "history",
     "source": "SEC XBRL EntityCommonStockSharesOutstanding",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000014/",
     "period": "2025-07-31",
     "accession": "0002005951-25-000014",
     "fact_id": 24581399,
     "verified": "unverified",
     "age_days": 452
    },
    {
     "name": "operating_income 2025-12-31",
     "value": 1719000000.0,
     "kind": "history",
     "source": "SEC XBRL OperatingIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24308434,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "operating_income 2024-12-31",
     "value": 1007000000.0,
     "kind": "history",
     "source": "SEC XBRL OperatingIncomeLoss",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20880753,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "revenue 2025-12-31",
     "value": 31179000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24292189,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "revenue 2024-12-31",
     "value": 21109000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20658924,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "revenue 2025-12-31",
     "value": 31179000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2025-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 24292189,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "revenue 2024-12-31",
     "value": 21109000000.0,
     "kind": "history",
     "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 20658924,
     "verified": "unverified",
     "age_days": 664
    },
    {
     "name": "total_assets 2025-12-31",
     "value": 45157000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/",
     "period": "2025-12-31",
     "accession": "0001628280-26-051195",
     "fact_id": 24380727,
     "verified": "unverified",
     "age_days": 299
    },
    {
     "name": "total_assets 2024-12-31",
     "value": 43759000000.0,
     "kind": "history",
     "source": "SEC XBRL Assets",
     "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
     "period": "2024-12-31",
     "accession": "0001628280-26-012555",
     "fact_id": 21933771,
     "verified": "unverified",
     "age_days": 664
    }
   ]
  }
 },
 "net_income_by_fy": [
  {
   "fy": 2022,
   "period_end": "2022-12-31",
   "sec_frame": "CY2022",
   "value": 1034000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
   "accession": "0002005951-25-000005"
  },
  {
   "fy": 2023,
   "period_end": "2023-12-31",
   "sec_frame": "CY2023",
   "value": 825000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555"
  },
  {
   "fy": 2024,
   "period_end": "2024-12-31",
   "sec_frame": "CY2024",
   "value": 319000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555"
  },
  {
   "fy": 2025,
   "period_end": "2025-12-31",
   "sec_frame": "CY2025",
   "value": 699000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555"
  }
 ],
 "eps_diluted_by_fy": [
  {
   "fy": 2022,
   "period_end": "2022-12-31",
   "sec_frame": "CY2022",
   "value": 3.96,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
   "accession": "0002005951-25-000005",
   "value_reported": 3.96,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2023,
   "period_end": "2023-12-31",
   "sec_frame": "CY2023",
   "value": 3.17,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555",
   "value_reported": 3.17,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2024,
   "period_end": "2024-12-31",
   "sec_frame": "CY2024",
   "value": 0.82,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555",
   "value_reported": 0.82,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2025,
   "period_end": "2025-12-31",
   "sec_frame": "CY2025",
   "value": 1.33,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555",
   "value_reported": 1.33,
   "split_factor": 1.0,
   "split_basis": null
  }
 ],
 "revenue_by_fy": [
  {
   "fy": 2022,
   "period_end": "2022-12-31",
   "sec_frame": "CY2022",
   "value": 13509000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/",
   "accession": "0002005951-25-000005"
  },
  {
   "fy": 2023,
   "period_end": "2023-12-31",
   "sec_frame": "CY2023",
   "value": 12093000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555"
  },
  {
   "fy": 2024,
   "period_end": "2024-12-31",
   "sec_frame": "CY2024",
   "value": 21109000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555"
  },
  {
   "fy": 2025,
   "period_end": "2025-12-31",
   "sec_frame": "CY2025",
   "value": 31179000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
   "accession": "0001628280-26-012555"
  }
 ],
 "dividend_years": [
  2014,
  2015,
  2016,
  2017,
  2019,
  2020,
  2021,
  2022,
  2023,
  2024,
  2025,
  2026
 ],
 "insider_transactions_recent": [],
 "links": {
  "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0002005951",
  "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002005951.json",
  "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0002005951&type=4",
  "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0002005951&type=8-K",
  "yahoo": "https://finance.yahoo.com/quote/SW",
  "stooq": "https://stooq.com/q/d/?s=sw.us",
  "external_views_link_only": {
   "morningstar": "https://www.morningstar.com/search?query=SW",
   "finviz": "https://finviz.com/quote.ashx?t=SW",
   "stockanalysis": "https://stockanalysis.com/stocks/sw/",
   "seeking_alpha": "https://seekingalpha.com/symbol/SW",
   "openinsider": "http://openinsider.com/search?q=SW",
   "google_news": "https://news.google.com/rss/search?q=SW+stock"
  }
 },
 "machine_readable": {
  "json": "https://theclaudetrader.com/s/SW.json",
  "markdown": "https://theclaudetrader.com/s/SW.md",
  "research_packet": "https://theclaudetrader.com/r/SW.json",
  "index": "https://theclaudetrader.com/llms.txt"
 },
 "dossier": null,
 "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/SW; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.",
 "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.",
 "fair_value_model": {
  "fair_value": 27.51,
  "fv_low": 16.05,
  "fv_high": 32.08,
  "fv_gap_pct": -34.3,
  "fv_verdict": "red",
  "fv_methods": 3,
  "fv_as_of": "2026-10-23",
  "fv_calculated_on": "2026-10-26",
  "fv_inputs_through": "2026-07-31",
  "fv_skipped": null,
  "unit": "per traded unit (share or ADS), same currency as the price",
  "methods": {
   "dcf": {
    "value": 16.051357766533698,
    "growth_used": 0.0,
    "fcf_avg": 615666666.6666666,
    "inputs": {
     "fcf": {
      "value": 615666666.6666666,
      "years": [
       2023,
       2024,
       2025
      ],
      "by_year": [
       630000000.0,
       17000000.0,
       1200000000.0
      ],
      "cfo": [
       {
        "value": 1559000000.0,
        "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
        "period_end": "2023-12-31",
        "accession": "0001628280-26-012555",
        "filed": null,
        "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/"
       },
       {
        "value": 1483000000.0,
        "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
        "period_end": "2024-12-31",
        "accession": "0001628280-26-012555",
        "filed": null,
        "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/"
       },
       {
        "value": 3392000000.0,
        "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities",
        "period_end": "2025-12-31",
        "accession": "0001628280-26-012555",
        "filed": null,
        "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/"
       }
      ],
      "capex": [
       {
        "value": 929000000.0,
        "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
        "period_end": "2023-12-31",
        "accession": "0001628280-26-012555",
        "filed": "2026-02-27",
        "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/"
       },
       {
        "value": 1466000000.0,
        "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
        "period_end": "2024-12-31",
        "accession": "0001628280-26-012555",
        "filed": "2026-02-27",
        "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/"
       },
       {
        "value": 2192000000.0,
        "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)",
        "period_end": "2025-12-31",
        "accession": "0001628280-26-012555",
        "filed": "2026-02-27",
        "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/"
       }
      ]
     },
     "revenue_cagr_5y": null,
     "shares": {
      "value": 524522908.0,
      "tag": "SEC cover page 10-Q 0001628280-26-051195 (524,522,908 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/smur-20260630.htm",
      "period_end": "2026-07-24",
      "accession": "0001628280-26-051195",
      "filed": "2026-07-31",
      "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/R1.htm"
     }
    }
   },
   "earnings": {
    "value": 27.5123890784983,
    "pe_used": 20.68600682593857,
    "pe_raw": 20.68600682593857,
    "pe_basis": "SIC 26 peer median excluding itself (3 peers)",
    "inputs": {
     "eps": {
      "fy": 2025,
      "value": 1.33,
      "tag": "SEC XBRL EarningsPerShareDiluted",
      "period_end": "2025-12-31",
      "accession": "0001628280-26-012555",
      "filed": null,
      "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
      "value_reported": 1.33,
      "split_factor": 1.0
     }
    }
   },
   "graham": {
    "value": 32.0778286139632,
    "inputs": {
     "eps": {
      "fy": 2025,
      "value": 1.33,
      "tag": "SEC XBRL EarningsPerShareDiluted",
      "period_end": "2025-12-31",
      "accession": "0001628280-26-012555",
      "filed": null,
      "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/",
      "value_reported": 1.33,
      "split_factor": 1.0
     },
     "bvps": {
      "value": 34.385533453192856,
      "equity": {
       "value": 18036000000.0,
       "tag": "SEC XBRL StockholdersEquity",
       "period_end": "2026-06-30",
       "accession": "0001628280-26-051195",
       "filed": null,
       "url": "https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/"
      },
      "shares": 524522908.0
     }
    }
   }
  },
  "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.",
  "discount_rate": 0.09,
  "terminal_growth": 0.025,
  "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%",
  "page": "https://theclaudetrader.com/fair-value"
 }
}