Financials Louisiana-Pacific Corporation

Equities

LPX

US5463471053

Forest & Wood Products

Market Closed - Nyse 16:00:02 2024-04-26 EDT 5-day change 1st Jan Change
74.57 USD -0.33% Intraday chart for Louisiana-Pacific Corporation +3.41% +5.28%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,485 4,064 6,894 4,244 5,108 5,392 - -
Enterprise Value (EV) 1 3,652 3,877 6,869 4,207 5,233 5,488 5,546 5,360
P/E ratio -742 x 8.33 x 5.56 x 4.27 x 28.8 x 15.9 x 15.7 x 14.2 x
Yield 1.82% 1.56% 0.94% 1.52% 1.38% 1.39% 1.44% 1.58%
Capitalization / Revenue 1.51 x 1.46 x 1.51 x 1.1 x 1.98 x 1.88 x 1.84 x 1.76 x
EV / Revenue 1.58 x 1.39 x 1.51 x 1.09 x 2.03 x 1.91 x 1.89 x 1.75 x
EV / EBITDA 17.5 x 4.96 x 3.48 x 3.03 x 10.9 x 8.94 x 9.02 x 8.34 x
EV / FCF -913 x 6.66 x 5.58 x 5.76 x 327 x 22.6 x 26.9 x 17.1 x
FCF Yield -0.11% 15% 17.9% 17.4% 0.31% 4.43% 3.72% 5.86%
Price to Book 3.35 x 3.2 x 6.15 x 3.22 x 3.28 x 3.12 x - -
Nbr of stocks (in thousands) 117,453 109,324 87,989 71,695 72,115 72,311 - -
Reference price 2 29.67 37.17 78.35 59.20 70.83 74.57 74.57 74.57
Announcement Date 20-02-11 21-02-16 22-02-22 23-02-21 24-02-14 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,310 2,788 4,553 3,854 2,581 2,871 2,930 3,066
EBITDA 1 209 781 1,972 1,389 478 613.9 614.8 642.5
EBIT 1 73 656 1,829 1,234 336 489 478.7 502.9
Operating Margin 3.16% 23.53% 40.17% 32.02% 13.02% 17.03% 16.34% 16.4%
Earnings before Tax (EBT) 1 -23 621 1,795 1,155 248 476.2 489.7 494.2
Net income 1 -5 499 1,377 1,086 178 350.6 353.7 370.1
Net margin -0.22% 17.9% 30.24% 28.18% 6.9% 12.21% 12.07% 12.07%
EPS 2 -0.0400 4.460 14.09 13.87 2.460 4.699 4.757 5.235
Free Cash Flow 1 -4 582 1,230 730 16 243.3 206.3 314
FCF margin -0.17% 20.88% 27.02% 18.94% 0.62% 8.47% 7.04% 10.24%
FCF Conversion (EBITDA) - 74.52% 62.37% 52.56% 3.35% 39.63% 33.56% 48.87%
FCF Conversion (Net income) - 116.63% 89.32% 67.22% 8.99% 69.4% 58.34% 84.84%
Dividend per Share 2 0.5400 0.5800 0.7400 0.9000 0.9800 1.040 1.072 1.175
Announcement Date 20-02-11 21-02-16 22-02-22 23-02-21 24-02-14 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,219 992 1,337 1,130 852 705 584 611 728 658 687.9 769.8 747.5 688 665.4
EBITDA 1 522 305 636 491 200 100 66 93 190 129 140.8 200.3 170.8 117.2 122.4
EBIT 1 486 263 596 451 165 60 35 53 156 93 108 173.8 136.2 88.42 88.52
Operating Margin 39.87% 26.51% 44.58% 39.91% 19.37% 8.51% 5.99% 8.67% 21.43% 14.13% 15.71% 22.58% 18.23% 12.85% 13.3%
Earnings before Tax (EBT) 1 486 250 621 463 172 -23 23 -1 160 65 103.9 172.7 126.9 78.57 89.02
Net income 1 365 194 484 384 226 -8 21 -20 118 59 79.22 126 98.67 61.79 66.79
Net margin 29.94% 19.56% 36.2% 33.98% 26.53% -1.13% 3.6% -3.27% 16.21% 8.97% 11.52% 16.36% 13.2% 8.98% 10.04%
EPS 2 3.870 2.200 5.600 4.730 3.050 -0.1100 0.2900 -0.2800 1.630 0.8100 1.128 1.656 1.272 0.8260 0.9350
Dividend per Share 2 0.1800 0.2200 0.2200 0.2200 0.2200 0.2400 0.2400 0.2400 0.2400 0.2600 0.2600 0.2600 0.2600 0.2600 -
Announcement Date 21-11-02 22-02-22 22-05-03 22-08-09 22-11-01 23-02-21 23-05-03 23-08-02 23-11-01 24-02-14 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 167 - - - 125 96 154 -
Net Cash position 1 - 187 25 37 - - - 32
Leverage (Debt/EBITDA) 0.799 x - - - 0.2615 x 0.1564 x 0.2502 x -
Free Cash Flow 1 -4 582 1,230 730 16 243 206 314
ROE (net income / shareholders' equity) 3.34% 43.3% 111% 64.3% 11.9% 19.4% 18.8% 17.3%
ROA (Net income/ Total Assets) 2.07% 25.5% 63.8% 39.2% 7.44% 12.2% 11.8% 12.4%
Assets 1 -241.6 1,961 2,159 2,768 2,393 2,874 2,997 2,985
Book Value Per Share 2 8.850 11.60 12.70 18.40 21.60 23.90 - -
Cash Flow per Share 2 1.290 5.880 15.10 14.70 4.390 10.50 5.730 -
Capex 1 163 77 254 414 300 213 252 221
Capex / Sales 7.06% 2.76% 5.58% 10.74% 11.62% 7.42% 8.61% 7.2%
Announcement Date 20-02-11 21-02-16 22-02-22 23-02-21 24-02-14 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
74.57 USD
Average target price
80.38 USD
Spread / Average Target
+7.79%
Consensus
  1. Stock Market
  2. Equities
  3. LPX Stock
  4. Financials Louisiana-Pacific Corporation