Valuation Empresas CMPC S.A.

Stocks

End-of-day quote Santiago S.E. 2026-10-26			5-day change	1st Jan Change
939.90 ^CLP	-1.89%		-2.09%	-33.53%

09-22	Smurfit Westrock Plc (NYSE:SW) agreed to acquire Chilean Containerboard and Corrugated business of Empresas CMPC S.A. for $420 million.	CI
08-07	Empresas CMPC S.A., Q2 2026 Earnings Call, Aug 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,180	4,167	4,848	3,924	3,931	2,366	-	-
Change	-	-0.33%	16.35%	-19.05%	0.16%	-39.8%	-	-
Enterprise Value (EV) ¹	7,401	8,257	9,551	8,552	9,490	7,622	7,463	7,270
Change	-	11.56%	15.67%	-10.46%	10.97%	-19.69%	-2.07%	-2.59%
P/E	7.76x	4.17x	10.3x	7.99x	19.5x	17.4x	12.8x	7.52x
PBR	0.55x	0.53x	0.61x	0.5x	0.39x	0.24x	0.24x	0.23x
PEG	-	0x	-0.2x	1.81x	-0.3x	-0.5x	0.3x	0.1x
Capitalization / Revenue	0.66x	0.53x	0.6x	0.51x	0.53x	0.31x	0.3x	0.29x
EV / Revenue	1.17x	1.06x	1.18x	1.1x	1.27x	0.99x	0.93x	0.88x
EV / EBITDA	4.37x	3.91x	7.14x	5.55x	8.39x	6.56x	5.71x	5.19x
EV / EBIT	7.03x	5.52x	13.5x	9.23x	19.1x	15.3x	11.8x	10.3x
EV / FCF	10.1x	36.5x	88.4x	-34.8x	15.8x	22.8x	20.1x	17.8x
FCF Yield	9.89%	2.74%	1.13%	-2.88%	6.33%	4.39%	4.98%	5.61%
Dividend per Share ²	0.053	-	0.072	0.051	0.015	0.0163	0.0188	0.0321
Rate of return	3.17%	-	3.71%	3.25%	0.95%	1.72%	1.99%	3.39%
EPS ²	0.2155	0.4	0.1881	0.1964	0.0807	0.0542	0.0741	0.1259
Distribution rate	24.6%	-	38.3%	26%	18.6%	30%	25.4%	25.5%
Net sales ¹	6,323	7,821	8,100	7,743	7,475	7,709	7,997	8,248
EBITDA ¹	1,695	2,113	1,337	1,542	1,132	1,161	1,307	1,400
EBIT ¹	1,053	1,495	705	926.8	496.8	498.7	634.7	708.6
Net income ¹	538.8	1,005	470.2	491.1	201.7	119.7	204.1	262.8
Net Debt ¹	3,221	4,091	4,703	4,628	5,559	5,255	5,097	4,904
Reference price ²	1.6721	1.6666	1.9391	1.5698	1.5723	0.9465	0.9465	0.9465
Nbr of stocks (in thousands)	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	-	-
Announcement Date	1/27/22	1/26/23	1/25/24	1/31/25	1/30/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMPRESAS CMPC S.A.	17.45x	0.99x	6.56x	1.72%	2.37B
UPM-KYMMENE OYJ	17.81x	1.67x	10.67x	6.17%	14.41B
SUZANO S.A.	6.41x	2.37x	5.71x	3.53%	10.72B
HOLMEN AB	21.24x	3.03x	14.78x	2.98%	5.95B
SHANDONG SUNPAPER CO., LTD.	9.82x	1.35x	8.04x	3.1%	5.45B
OJI HOLDINGS CORPORATION	21.47x	0.84x	10.76x	4.31%	4.5B
KLABIN S.A.	14.06x	2.28x	6.3x	5.49%	4.25B
THE NAVIGATOR COMPANY, S.A.	18.65x	1.63x	8.84x	4.69%	2.37B
PT INDAH KIAT PULP & PAPER TBK	3.66x	-	-	-	2.1B
XIANHE CO.,LTD.	9.33x	-	-	6.54%	1.95B
Average	13.99x	1.77x	8.96x	4.28%	5.41B
Weighted average by Cap.	14.29x	1.89x	9.16x	4.46%