Company Valuation: International Paper Company

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 19,080 - -
Change - -32.3% 1.56% 49.48% 11.24% -8.26% - -
Enterprise Value (EV) 1 22,478 18,435 16,989 23,089 29,485 28,079 27,869 27,507
Change - -17.99% -7.85% 35.91% 27.71% -4.77% -0.75% -1.3%
P/E 10.5x 8.45x 44.1x 34.3x -5.67x -22.8x 12.8x 11.4x
PBR 2.03x 1.43x 1.5x 2.29x 1.4x 1.47x 1.3x 1.28x
PEG - -1.02x -0.6x 0.4x 0x 0.3x -0x 0.9x
Capitalization / Revenue 0.94x 0.58x 0.66x 1x 0.88x 0.78x 0.73x 0.72x
EV / Revenue 1.16x 0.87x 0.9x 1.24x 1.25x 1.15x 1.07x 1.03x
EV / EBITDA 8.29x 6.46x 7.6x 11.6x 9.91x 9.31x 6.49x 6.08x
EV / EBIT 15x 10.2x 13.9x 33.7x 129x 29x 12.3x 10.9x
EV / FCF 15.2x 14.8x 24.5x 28.9x -185x 69.4x 18.3x 15.1x
FCF Yield 6.59% 6.74% 4.07% 3.46% -0.54% 1.44% 5.45% 6.64%
Dividend per Share 2 2 1.85 1.85 1.85 1.85 1.881 1.914 1.835
Rate of return 4.26% 5.34% 5.12% 3.44% 4.7% 5.22% 5.31% 5.09%
EPS 2 4.47 4.1 0.82 1.57 -6.95 -1.579 2.821 3.162
Distribution rate 44.7% 45.1% 226% 118% -26.6% -119% 67.8% 58%
Net sales 1 19,363 21,161 18,916 18,619 23,634 24,514 26,161 26,603
EBITDA 1 2,711 2,854 2,234 1,986 2,976 3,016 4,295 4,521
EBIT 1 1,501 1,814 1,224 686 229 969.4 2,257 2,524
Net income 1 1,752 1,504 288 557 -3,516 -817 1,459 1,582
Net Debt 1 4,284 6,118 4,480 4,391 8,686 8,999 8,789 8,426
Reference price 2 46.98 34.63 36.15 53.82 39.39 36.03 36.03 36.03
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26x2.57x12.25x2.13% 22.54B
28.99x1.1x7.42x4.31% 22.28B
-22.81x1.15x9.31x5.22% 19.08B
21.51x2.44x9.98x1.78% 6.73B
19.92x2.25x13.8x3.01% 5.07B
-9.83x1.19x7.18x4.29% 4.93B
-46.4x0.83x8.5x2.09% 4.51B
15.92x1.23x7.76x2.93% 3.47B
12.67x0.97x6.53x4.53% 3.02B
Average 5.11x 1.53x 9.19x 3.37% 10.18B
Weighted average by Cap. 9.58x 1.63x 9.57x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - International Paper Company

Historical PBR trend

Valuation ratios - PBR - International Paper Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - International Paper Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - International Paper Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - International Paper Company
  1. Stock Market
  2. Stocks
  3. IP Stock
  4. IP Stock
  5. Valuation International Paper Company