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 2,756 - -
Change - -3.27% 89.06% -10.87% -40.27% 1.1% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,807 2,794 3,113
Change - -13.67% 114.26% -6.92% -37.3% 4.17% -0.46% 11.42%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 20.3x 15.4x 10.5x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.34x 1.25x -
PEG - 0.2x -0.2x -0.6x -0.3x 2x 0.5x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.42x 0.4x 0.4x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.42x 0.41x 0.45x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.56x 6.56x 6.16x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 13.7x 10.9x 9.4x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 18.1x 20.2x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 5.51% 4.94% -
Dividend per Share 2 5.42 4.01 8.7 5.82 0.86 0.8933 1.58 3.94
Rate of return 7.61% 5.84% 6.73% 4.9% 1.17% 1.13% 2% 4.99%
EPS 2 17.97 21.56 12.12 9.57 3.53 3.888 5.128 7.525
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 23% 30.8% 52.4%
Net sales 1 7,926 8,387 6,838 6,724 6,405 6,620 6,875 6,961
EBITDA 1 1,052 1,258 756.7 632.8 342.2 371.2 426.1 505
EBIT 1 971.8 1,158 624.4 490 183.3 205.3 256.4 331.2
Net income 1 712.5 857.7 483.7 376.4 132.8 136.7 175.4 229.4
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 50.4 37.61 356.7
Reference price 2 71.20 68.67 129.36 118.86 73.60 79.00 79.00 79.00
Nbr of stocks (in thousands) 39,331 39,448 39,590 38,405 37,043 34,891 - -
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.($)
19.46x0.41x7.25x1.18% 2.64B
19.67x1.42x13.58x1.68% 41.81B
31.4x1.22x12.44x1.26% 7.21B
50.4x - - - 961M
80.33x0.26x7.72x - 594M
Average 40.25x 0.83x 10.25x 1.37% 10.64B
Weighted average by Cap. 22.48x 1.33x 13.04x 1.59%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!