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 2,585 - -
Change - -3.27% 89.06% -10.87% -40.27% -5.19% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,633 2,612 2,919
Change - -13.67% 114.26% -6.92% -37.3% -2.28% -0.8% 11.76%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 19.2x 14.8x 10.2x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.25x 1.17x -
PEG - 0.2x -0.2x -0.6x -0.3x 2.1x 0.5x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.39x 0.38x 0.36x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.4x 0.38x 0.41x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.12x 6.21x 5.8x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 12.9x 10.4x 8.86x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 16.5x 18.6x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 6.04% 5.39% -
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% 1.21% 2.13% 5.32%
EPS 2 17.97 21.56 12.12 9.57 3.53 3.853 4.993 7.267
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 23.2% 31.6% 54.2%
Net sales 1 7,926 8,387 6,838 6,724 6,405 6,624 6,874 7,163
EBITDA 1 1,052 1,258 756.7 632.8 342.2 369.8 420.7 503.1
EBIT 1 971.8 1,158 624.4 490 183.3 203.9 251 329.5
Net income 1 712.5 857.7 483.7 376.4 132.8 135.5 170.8 232.5
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 48.32 27.13 334.3
Reference price 2 71.20 68.67 129.36 118.86 73.60 74.08 74.08 74.08
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.($)
19.05x0.39x7.06x1.22% 2.56B
20x1.44x13.75x1.65% 42.67B
22.19x2.8x13.72x1.97% 38.59B
11.08x0.89x5.79x3.61% 35.63B
27.3x5.49x18.59x2.52% 20.58B
23.68x2x14.55x0.62% 20.42B
15.36x2.11x10.54x1.85% 13.55B
17.17x2.86x11.79x1.44% 12.66B
-16.63x1.39x16.02x3.43% 11.04B
20.27x3.2x10.57x0.63% 9.5B
Average 15.95x 2.26x 12.24x 1.89% 20.72B
Weighted average by Cap. 17.54x 2.25x 12.50x 2.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boise Cascade Company

Historical PBR trend

Valuation ratios - PBR - Boise Cascade Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boise Cascade Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boise Cascade Company


Year-on-year evolution of the Yield

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