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 2,716 - -
Change - -3.27% 89.06% -10.87% -40.27% -0.37% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,786 2,761 3,031
Change - -13.67% 114.26% -6.92% -37.3% 3.39% -0.88% 9.77%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 20.5x 14.9x 10.1x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.3x 1.22x -
PEG - 0.2x -0.2x -0.6x -0.3x 3.15x 0.4x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.41x 0.4x 0.4x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.42x 0.4x 0.44x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.86x 6.43x 6.03x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 14.4x 10.4x 9.08x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 21.7x 21.7x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 4.6% 4.6% -
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% 1.15% 2.03% 5.1%
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 77.19 77.19 77.19
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.53x0.42x7.86x1.15% 2.72B
21.47x1.52x14.53x1.57% 45B
35.66x1.31x13.48x1.07% 7.01B
-604.6x0.23x7.81x - 471M
Average -131.74x 0.87x 10.92x 1.26% 13.8B
Weighted average by Cap. 17.89x 1.43x 14.01x 1.48%

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