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 2,646 - -
Change - -3.27% 89.06% -10.87% -40.27% -2.94% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,697 2,684 3,003
Change - -13.67% 114.26% -6.92% -37.3% 0.07% -0.47% 11.89%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 19.5x 14.8x 10.1x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.28x 1.2x -
PEG - 0.2x -0.2x -0.6x -0.3x 1.9x 0.5x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.4x 0.38x 0.38x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.41x 0.39x 0.43x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.26x 6.3x 5.95x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 13.1x 10.5x 9.07x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 17.4x 19.4x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 5.74% 5.15% -
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% 1.18% 2.08% 5.2%
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 75.84 75.84 75.84
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.($)
20.06x0.42x7.47x1.15% 2.72B
20.44x1.5x14.33x1.62% 43.43B
32.11x1.25x12.68x1.23% 7.41B
55.44x - - - 1.06B
84.71x0.27x8.03x - 626M
Average 42.55x 0.86x 10.63x 1.33% 11.05B
Weighted average by Cap. 23.39x 1.39x 13.69x 1.54%

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