Company Valuation: Boise Cascade Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,800 2,709 5,121 4,565 2,726 2,820 - -
Change - -3.27% 89.06% -10.87% -40.27% 3.44% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,890 2,865 3,135
Change - -13.67% 114.26% -6.92% -37.3% 7.24% -0.85% 9.42%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 21.3x 15.5x 10.4x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.35x 1.27x -
PEG - 0.2x -0.2x -0.6x -0.3x 3.27x 0.4x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.43x 0.41x 0.41x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.44x 0.42x 0.46x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 8.16x 6.67x 6.23x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 14.9x 10.8x 9.39x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 22.6x 22.5x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 4.43% 4.44% -
Dividend per Share 2 5.42 4.01 8.7 5.82 0.86 0.8867 1.567 3.94
Rate of return 7.61% 5.84% 6.73% 4.9% 1.17% 1.11% 1.95% 4.92%
EPS 2 17.97 21.56 12.12 9.57 3.53 3.76 5.18 7.675
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 23.6% 30.2% 51.3%
Net sales 1 7,926 8,387 6,838 6,724 6,405 6,571 6,858 6,850
EBITDA 1 1,052 1,258 756.7 632.8 342.2 354.3 429.2 502.9
EBIT 1 971.8 1,158 624.4 490 183.3 193.7 264.6 333.9
Net income 1 712.5 857.7 483.7 376.4 132.8 132.9 177.5 235.2
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 69.49 44.89 314.8
Reference price 2 71.20 68.67 129.36 118.86 73.60 80.14 80.14 80.14
Nbr of stocks (in thousands) 39,331 39,448 39,590 38,405 37,043 35,190 - -
Announcement Date 2/22/22 2/21/23 2/20/24 2/20/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.31x0.44x8.16x1.11% 2.82B
21.67x1.53x14.64x1.56% 45.4B
36.07x1.32x13.61x1.06% 7.11B
-620.1x0.23x7.94x - 483M
Average -135.26x 0.88x 11.09x 1.24% 13.95B
Weighted average by Cap. 17.93x 1.44x 14.13x 1.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BCC Stock
  4. Valuation Boise Cascade Company