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 2,984 - -
Change - -3.27% 89.06% -10.87% -40.27% 9.46% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 3,035 3,022 3,341
Change - -13.67% 114.26% -6.92% -37.3% 12.62% -0.42% 10.56%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 22x 16.7x 11.4x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.45x 1.35x -
PEG - 0.2x -0.2x -0.6x -0.3x 2.2x 0.5x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.45x 0.43x 0.43x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.46x 0.44x 0.48x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 8.18x 7.09x 6.62x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 14.8x 11.8x 10.1x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 19.6x 21.9x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 5.1% 4.57% -
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% 1.04% 1.85% 4.61%
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 85.53 85.53 85.53
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22x0.46x8.18x1.04% 2.98B
22.97x1.66x15.91x1.43% 48.66B
37.77x1.36x14.08x1.01% 7.5B
95.62x0.3x8.78x - 706M
Average 44.59x 0.94x 11.74x 1.16% 14.96B
Weighted average by Cap. 25.64x 1.55x 15.21x 1.36%

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