Valuation International Paper Company

Stocks

Real-time Estimate Cboe BZX 13:33:47 2026-08-19 EDT			5-day change	1st Jan Change
41.28 ^USD	+3.07%		+0.40%	+4.86%

08-11	Seaport Global Adjusts International Paper PT to $46 From $42, Maintains Buy Rating	MT
08-05	Tranche Update on International Paper Company (NYSE:IP)'s Equity Buyback Plan announced on October 12, 2021.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,194	12,317	12,509	18,698	20,799	21,209	-	-
Change	-	-32.3%	1.56%	49.48%	11.24%	1.97%	-	-
Enterprise Value (EV) ¹	22,478	18,435	16,989	23,089	29,485	30,056	29,709	29,124
Change	-	-17.99%	-7.85%	35.91%	27.71%	1.94%	-1.15%	-1.97%
P/E	10.5x	8.45x	44.1x	34.3x	-5.67x	32x	13.6x	11.9x
PBR	2.03x	1.43x	1.5x	2.29x	1.4x	1.45x	1.38x	1.3x
PEG	-	-1.02x	-0.6x	0.4x	0x	-0x	0x	0.8x
Capitalization / Revenue	0.94x	0.58x	0.66x	1x	0.88x	0.86x	0.82x	0.81x
EV / Revenue	1.16x	0.87x	0.9x	1.24x	1.25x	1.22x	1.15x	1.11x
EV / EBITDA	8.29x	6.46x	7.6x	11.6x	9.91x	9.3x	6.66x	6.11x
EV / EBIT	15x	10.2x	13.9x	33.7x	129x	23.9x	11.9x	10.3x
EV / FCF	15.2x	14.8x	24.5x	28.9x	-185x	83x	23x	18.5x
FCF Yield	6.59%	6.74%	4.07%	3.46%	-0.54%	1.2%	4.35%	5.41%
Dividend per Share ²	2	1.85	1.85	1.85	1.85	1.795	1.914	1.89
Rate of return	4.26%	5.34%	5.12%	3.44%	4.7%	4.48%	4.78%	4.72%
EPS ²	4.47	4.1	0.82	1.57	-6.95	1.253	2.94	3.369
Distribution rate	44.7%	45.1%	226%	118%	-26.6%	143%	65.1%	56.1%
Net sales ¹	19,363	21,161	18,916	18,619	23,634	24,578	25,904	26,233
EBITDA ¹	2,711	2,854	2,234	1,986	2,976	3,231	4,459	4,766
EBIT ¹	1,501	1,814	1,224	686	229	1,257	2,492	2,819
Net income ¹	1,752	1,504	288	557	-3,516	662.4	1,552	1,774
Net Debt ¹	4,284	6,118	4,480	4,391	8,686	8,847	8,500	7,915
Reference price ²	46.98	34.63	36.15	53.82	39.39	40.05	40.05	40.05
Nbr of stocks (in thousands)	387,263	355,670	346,017	347,408	528,038	529,570	-	-
Announcement Date	1/27/22	1/31/23	2/1/24	1/30/25	1/29/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERNATIONAL PAPER COMPANY	31.95x	1.22x	9.3x	4.48%	21.21B
SMURFIT WESTROCK PLC	24.71x	1.18x	7.56x	3.89%	24.78B
PACKAGING CORPORATION OF AMERICA	25.21x	2.53x	12.15x	2.14%	22.17B
SIG GROUP AG	19.4x	2.23x	9.09x	1.95%	6.11B
SONOCO PRODUCTS COMPANY	14.46x	1.25x	7.21x	3.75%	5.66B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.09x	2.31x	13.69x	3.56%	5.22B
MONDI PLC	-179.97x	0.88x	8.07x	2.14%	5.15B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.91x	1.37x	9.8x	1.06%	4.8B
SCG PACKAGING	19.2x	1.33x	8.68x	2.55%	3.92B
HUHTAMÄKI OYJ	14.84x	1.11x	7.42x	3.74%	3.8B
Average	-0.22x	1.54x	9.30x	2.93%	10.28B
Weighted average by Cap.	13.59x	1.60x	9.46x	3.22%