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 19,260 - -
Change - -32.3% 1.56% 49.48% 11.24% -7.4% - -
Enterprise Value (EV) 1 22,478 18,435 16,989 23,089 29,485 28,423 28,063 27,702
Change - -17.99% -7.85% 35.91% 27.71% -3.6% -1.26% -1.29%
P/E 10.5x 8.45x 44.1x 34.3x -5.67x -23x 13.2x 11.8x
PBR 2.03x 1.43x 1.5x 2.29x 1.4x 1.48x 1.31x 1.29x
PEG - -1.02x -0.6x 0.4x 0x 0.3x -0x 1x
Capitalization / Revenue 0.94x 0.58x 0.66x 1x 0.88x 0.79x 0.74x 0.72x
EV / Revenue 1.16x 0.87x 0.9x 1.24x 1.25x 1.16x 1.07x 1.04x
EV / EBITDA 8.29x 6.46x 7.6x 11.6x 9.91x 9.43x 6.57x 6.16x
EV / EBIT 15x 10.2x 13.9x 33.7x 129x 29.3x 12.6x 11.1x
EV / FCF 15.2x 14.8x 24.5x 28.9x -185x 78.3x 19x 15.4x
FCF Yield 6.59% 6.74% 4.07% 3.46% -0.54% 1.28% 5.27% 6.5%
Dividend per Share 2 2 1.85 1.85 1.85 1.85 1.881 1.918 1.841
Rate of return 4.26% 5.34% 5.12% 3.44% 4.7% 5.17% 5.27% 5.06%
EPS 2 4.47 4.1 0.82 1.57 -6.95 -1.582 2.754 3.079
Distribution rate 44.7% 45.1% 226% 118% -26.6% -119% 69.7% 59.8%
Net sales 1 19,363 21,161 18,916 18,619 23,634 24,465 26,174 26,620
EBITDA 1 2,711 2,854 2,234 1,986 2,976 3,015 4,275 4,494
EBIT 1 1,501 1,814 1,224 686 229 969.4 2,234 2,497
Net income 1 1,752 1,504 288 557 -3,516 -825.1 1,423 1,551
Net Debt 1 4,284 6,118 4,480 4,391 8,686 9,162 8,803 8,441
Reference price 2 46.98 34.63 36.15 53.82 39.39 36.37 36.37 36.37
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.($)
26.24x2.59x12.35x2.12% 22.74B
29.37x1.11x7.44x4.25% 22.57B
-22.99x1.16x9.43x5.17% 19.26B
21.58x2.44x9.97x1.82% 6.75B
19.39x2.2x13.49x3.1% 4.94B
-9.84x1.19x7.18x4.28% 4.94B
-46.12x0.83x8.47x2.1% 4.49B
15.49x1.2x7.6x3.01% 3.37B
13.23x0.96x6.54x4.54% 3B
Average 5.15x 1.52x 9.16x 3.38% 10.23B
Weighted average by Cap. 9.72x 1.63x 9.59x 3.54%

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. I1PC34 Stock
  5. Valuation International Paper Company