Valuation International Paper Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-24 pm EST			5-day change	1st Jan Change
60.09 ^USD	+2.54%		+5.55%	+11.65%

Jan. 24	Materials Down on Flight From Rate-Sensitive Sectors -- Materials Roundup	DJ
Jan. 24	International Paper-DS Smith Merger Gets EU Regulator's Conditional Approval	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,057	19,545	18,194	12,317	12,509	20,876	20,876	-
Change	-	8.24%	-6.91%	-32.3%	1.56%	66.89%	0%	-
Enterprise Value (EV) ¹	27,311	27,043	22,478	18,435	16,989	25,332	25,302	24,844
Change	-	-0.98%	-16.88%	-17.99%	-7.85%	49.11%	-0.12%	-1.81%
P/E ratio	15x	40.8x	10.5x	8.45x	44.1x	30.5x	19.7x	15.4x
PBR	2.38x	2.5x	2.03x	1.43x	1.5x	2.55x	2.48x	2.36x
PEG	-	-0.7x	0x	-1.02x	-0.6x	0x	0.4x	0.6x
Capitalization / Revenue	0.81x	0.95x	0.94x	0.58x	0.66x	1.11x	1.06x	1.02x
EV / Revenue	1.22x	1.31x	1.16x	0.87x	0.9x	1.35x	1.29x	1.22x
EV / EBITDA	7.29x	9.56x	8.29x	6.46x	7.61x	12.7x	9.45x	8.06x
EV / EBIT	11.2x	17.5x	15x	10.2x	13.9x	35.7x	15.3x	12x
EV / FCF	11.7x	11.7x	15.2x	14.8x	24.5x	30.7x	34.9x	21.1x
FCF Yield	8.55%	8.55%	6.59%	6.74%	4.07%	3.26%	2.86%	4.74%
Dividend per Share ²	2.013	2.05	2	1.85	1.85	1.853	1.879	1.944
Rate of return	4.37%	4.12%	4.26%	5.34%	5.12%	3.08%	3.13%	3.24%
EPS ²	3.07	1.22	4.47	4.1	0.82	1.967	3.044	3.893
Distribution rate	65.6%	168%	44.7%	45.1%	226%	94.2%	61.7%	49.9%
Net sales ¹	22,376	20,580	19,363	21,161	18,916	18,799	19,688	20,435
EBITDA ¹	3,747	2,830	2,711	2,854	2,232	1,996	2,679	3,081
EBIT ¹	2,441	1,543	1,501	1,814	1,222	709.8	1,655	2,064
Net income ¹	1,225	482	1,752	1,504	288	679.9	1,077	1,373
Net Debt ¹	9,254	7,498	4,284	6,118	4,480	4,456	4,426	3,968
Reference price ²	46.05	49.72	46.98	34.63	36.15	60.09	60.09	60.09
Nbr of stocks (in thousands)	392,116	393,095	387,263	355,670	346,017	347,408	347,408	-
Announcement Date	1/30/20	2/4/21	1/27/22	1/31/23	2/1/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
INTERNATIONAL PAPER COMPANY	29.79x	1.32x	12.43x	+3.16%	20.36B
PACKAGING CORPORATION OF AMERICA	26.46x	2.78x	13.98x	+2.10%	21.33B
DS SMITH PLC	35.03x	1.53x	11.5x	+2.99%	10.26B
GRAPHIC PACKAGING HOLDING COMPANY	12.25x	1.47x	7.72x	+1.47%	8.27B
SIG GROUP AG	39.23x	2.94x	12.1x	+2.45%	7.99B
MONDI PLC	16.46x	1.05x	7.33x	+10.23%	6.55B
SONOCO PRODUCTS COMPANY	15.85x	1.16x	7.25x	+4.28%	4.78B
HUHTAMÄKI OYJ	16.19x	1.17x	7.78x	+3.20%	3.75B
Average	23.91x	1.68x	10.01x	+3.73%	10.41B
Weighted average by Cap.	26.29x	1.85x	11.31x	+3.25%